City of Memphis and Shelby County Community Redevelopment Agency 125 North Main Street, Suite 468 Memphis, TN 38103

Date: July 7, 2017

To: City of Memphis and Shelby County Community Redevelopment Agency 125 North Main Street, Suite 468 Memphis, TN 38103

From: Noah Gray, Executive Director Binghampton Development Corporation

Re: Binghampton Community – Application for Tax Increment Financing Assistance

Dear Chairman Martin, Vice Chairman Mason, and CRA Board Members Brown Woods, Langston, Spragling, and Tyler,

The Binghampton Development Corporation (BDC) is a non-profit community development corporation that works to improve the quality of life in the Binghampton community. Since July 2003, the BDC has pursued a strategy to support the revitalization of this historic neighborhood through housing and economic development and empowerment programs for those plagued by issues of systemic poverty. In collaboration with resident, business, government, church, non-profit and philanthropic partners, the BDC has made significant progress. While there is still much work to do, the neighborhood has reached a tipping point. Now is the time to leverage years of creative placemaking efforts with a concerted push to support residents’ dreams for an improved quality of life.

The proposed Binghampton Community TIF District is the next crucial step in this effort, as it supports revitalization of the Binghampton neighborhood by encouraging the development of affordable, workforce housing through blight remediation, infrastructure improvements, street scape improvements, public facility and environmental improvements, equitable community economic development, and by encouraging commercial developments that provide local jobs. In conformance with the goals and objectives of the CRA Workable Program, this revitalization initiative will help create a safe environment in which residents can live, work and thrive in place.

As we work diligently to revitalize the Binghampton community, we are extremely grateful for the CRA Board’s kind consideration of our application, redevelopment plan, and requested waivers (as attached in Appendix A). As the surrounding communities watch, and in coordination with the Memphis 3.0 planning process, Binghampton stands to serve as a prototype for effective community development and place- based strategy. With the Binghampton Community TIF District in place, lives will be changed, residents will thrive, and dignity and hope will be restored. Binghampton will serve as a bright spot for the reduction of social, economic and racial disparity. We look forward to working with the CRA Board to coordinate the redevelopment of the area and bring this dream to reality.

Sincerely,

Noah Gray

Noah Gray · Executive Director PO Box 111447 (38111) · 280 Tillman (38112) · Memphis, TN O: (901) 347-0504 · C: (901) 361-5078 · F: (901) 339-7464 · [email protected]

Appendix A

Requested Waivers

The Binghamton Development Corporation request all waivers required for it to submit the Application on the CRA’s proposed Appendix X to its TIF Incentive Policies and Procedures - Community Based TIF.

Since the Binghamton Development Corporation are applying, not as master developer, but rather as a community based neighborhood representative, we also request waiver of the Application Fee.

Because this serves as a community based TIF application, which is not a site/project specific TIF, there is not a traditional pro forma. Therefore, we request a waiver from this requirement. Each individual project submitted for approval would have a pro forma associated and should be included at the time those projects are presented to the CRA board. The will allow greater control by the CRA and management on a case-by-case basis.

Appendix B

Application MEMPHIS/SHELBY COUNTY COMMUNITY REDEVELOPMENT AGENCY (CRA) APPLICATION FOR TAX INCREMENT FINANCING ASSISTANCE

A. Applicant

Binghampton Development Corporation 901-347-0504 Applicant (Developer's Name) Telephone/FAX/E-mail

280 Tillman Memphis, TN 38112 Street Address City/State/Zip

20-0062075 Applicant's IRS Number

Noah Gray, Executive Director 901-361-5078. [email protected] Name and Title of Responsible Officer Telephone/FAX/E-mail

280 Tillman Memphis, TN 38112 Street Address City/State/Zip

Andy Kitsinger 901-210-0774 [email protected] James McLaren 901-524-5277 [email protected] Jay Campbell 901-524-5325 [email protected] Attorney for or Authorized Representative of Applicant Telephone/FAX/E-mail

1910 Madison Avenue, #83 Memphis, TN 38104 6075 Poplar Avenue, Suite 700 Memphis, TN 38119 6075 Poplar Avenue, Suite 700 Memphis, TN 38119 Street Address City/State/Zip B. Community Team

List other development team participants, such as attorneys, consultants, bond counsels, architects, engineers, etc., affiliated with the applicant on this project, together with their address and telephone number.

The Binghampton Development Corporation (“BDC”) was formed in 2003 to address the severe blight and economic development in the community. The BDC seeks to enhance the sense of community by developing public spaces, building awareness of opportunities and needs, promoting education and literacy and facilitating neighborhood association meetings throughout Binghampton. The BDC will work with the Community Development Agency (“CRA”) to coordinate the redevelopment of the plan area and will make recommendations to the CRA Board and staff for projects to be approved within the plan area.

To assist in the development of the Binghampton project, BDC selected the Development Studio, Adams and Reese LLP, the Historic Broad Avenue Arts Alliance and and Younger & Associates. Andy Kitsinger, the principal of Development Studio has extensive experience with community development. Andy was previously served as the Sr. Vice President of Planning & Development for the Downtown Memphis Commission and a Senior Associate Architect for LRK Architects. He was instrumental in the development of the Uptown community of Memphis, and related TIF district, as well as serving as the project manager for the development of AutoZone Park and the FedEx Forum. Most recently, Andy acted as planning consultant in the development of the University District TIF area. Adams and Reese has had significant involvement with many of the significant economic development projects in the Memphis area. James McLaren has served as an outside general counsel to the Downtown Memphis Commission for over 25 years, and has advised on the creation of the Uptown TIF, the development of AutoZone Park and FedEx Forum and other significant economic development efforts in Downtown Memphis. Most recently, James and Jay Campbell have advised Elvis Presley Enterprises regarding the development of its new hotel, museum, entertainment, retail and other facilities at Graceland, which is supported by TIF, TDZ and other tax incentives. For over a decade, the Historic Broad Avenue Arts Alliance has worked to promote the creation and exhibition of art in the Broad Avenue portion of the Binghampton neighborhood, while fostering a creative environment and community amongst the neighborhood’s businesses and residents. During that time, it has encouraged public art such as the artistic enhancement of the historic water tower, increased private entrepreneurship (of which over 50% is minority owned) and increased community involvement in the area through monthly art walks and other community involvement. Through the leadership of members such as Pat Brown, the Alliance has recently expanded its staffing and other resources in an effort to expand its activities beyond the Broad Avenue district to the rest of the Binghampton neighborhood. Younger Associates has conducted hundreds of economic impact studies across the United States over the past 20 years. The firm’s methodology is utilized in courses at the Economic Development Institute and recognized by the International Economic Development Council. Dr. Sharon Younger has twenty-five years of experience in her field and is a frequent speaker at national conferences for professional organizations. Recognized nationally as a leading researcher in the field of demographic and labor market analysis, Dr. Younger and her firm have successfully completed regional and statewide labor market analyses for clients in twenty-six states. The contact information for the development team may be found below:

Name: Binghampton Development Corporation Name: The Development Studio Address: 280 Tillman Address: 1910 Madison Avenue, #83 Memphis, TN 38112 Memphis, TN 38104 Telephone: (901) 347-0504 Telephone: (901) 210-0774 Facsimile: (901) 339-7464 Facsimile: None Contact Person: Noah Gray Contact Person: Andy Kitsinger Email: [email protected] Email: [email protected]

Firm Name: Historic Broad Avenue Arts Alliance Firm Name: Younger & Associates Address: 2571 Broad Avenue Address: 2157 Madison Avenue Memphis, Tennessee 38112 Memphis, Tennessee 38104 Telephone: (901) 323-2787 Telephone: (901) 276-9323 Facsimile: None Facsimile: (731) 668-0042 Contact Name: Pat Brown Contact Name: Sharon Younger Email: [email protected] Email: [email protected]

Firm Name: Adams and Reese LLP Address: 6075 Poplar Avenue, Suite 700 Memphis, Tennessee 38119 Telephone: (901) 525-5277 Facsimile: (901) 524-54377 Contact Name: James McLaren Email: [email protected]

C. Women and Minority Owned-Firms

List all the women and minority-owned firms associated with the applicant/developer or members of the development team.

The Binghampton Development Corporation is dedicated to ensuring that the project team is reflective of the Binghampton community. The project will seek to ensure that 35% of overall project dollars are spent with certified M/WBEs.

Below is a listing of M/WBE firms and/or locally owned currently on the project:

Team Member Role Business Type Locally-Owned Sharon Younger Economic Research Research Yes Pat Brown Community Building Non-profit Yes The MBE and WBE members of our team will assist in the identification of appropriate certified M/WBE firms.

D. Location and Site Plan

Provide a plan map of the boundaries and the site plan of the proposed project.

Please see attached map of proposed plan area (the “Area”) attached as Appendix A: Binghampton Community Redevelopment Plan, Chapter 2, Section 2.1, Figure 1.

The boundaries of the area are as follows: The proposed area contains 1.77 square miles (or 1132 acres) and begins at a point of origin at the center point of the intersection of East Parkway and Poplar Avenue, then north along the center line of East Parkway to Summer Avenue, then east along the center line of Summer Avenue to Holmes Street, then South along the center line of Holmes Street to Poplar Avenue, the west along the center line of Poplar Avenue until reaching the point of origin at the center point of the intersection of Poplar Avenue and East Parkway..

E. Project Description

Provide a description of the proposed project, including prospective tenants, project phasing, location, and purpose.

The project will seek to revitalize the Binghampton neighborhood by encouraging the development of affordable, workforce housing through blight remediation, infrastructure improvements, street scape improvements, public facility and environmental improvements, equitable community economic development, and by encouraging commercial developments that provide an increase in local job availability.

The purpose of this redevelopment plan is to support the continuing efforts to revitalize the core neighborhood areas, and improve the conditions for Binghampton’s disadvantaged population, while making stronger connections, in order to leverage investments made in the successful Broad Avenue area to extend positive change throughout the Area. Over the course of the last decade, Broad Avenue has been experiencing an economic rebirth. The BDC has served as a fiscal sponsor for several initiatives that have catalyzed Broad Avenue’s growth as well as served to attract Memphians who otherwise would not likely visit to the Binghampton neighborhood. Perceptions are changing for the better.

The recent success of the Broad Avenue Arts District and the development of the Binghampton Gateway Center make this a critical time in Binghampton. Now is the time to increase investments in proven strategies that improve the quality of life for residents of the low-income Binghampton community. With a concerted effort over the coming years, the Binghampton community can build on recent progress and make significant positive strides.

The Broad Corridor/Binghampton area is envisioned as a vibrant, urban neighborhood—a location where a variety of activities are possible, including living, working, shopping, playing, education, and worship, all within close proximity—for people at varied stages in life and of diverse economic means.

The following consensus ideas laid the foundation for the Plan:

• Reconnect the surrounding neighborhoods • Promote diversity, mix uses, mix incomes • Make the streets more walkable • Make it easy to build the right thing • Control the scale of new development

While the automobile should be accommodated, most of the basic activities of daily life should be available within a safe and comfortable walking distance. The plan seeks to reconnect the surrounding neighborhoods, look for opportunities to knit the Area back together and increase the number of pedestrian and automobile connections within the Area.

The Binghampton Community TIF is dedicated to a strategy of thriving in place – fostering living and working in the Binghampton neighborhood. Of particular focus are initiatives which nurture economic inclusion and integration (racial, ethnic, and socioeconomic) throughout the neighborhood, related to housing, jobs, business ownership, and livability. The focus of TIF expenditures will include: infrastructure Improvements, affordable housing, equitable community economic development, and blight remediation and vacant Lot improvements.

F. Site Control

List all properties needed for this project, their current ownership, their status of occupancy, and proposed method of acquisition and relocation, if necessary. State specifically whether eminent domain will be required as a means of acquisition.

As a district-wide Community TIF, and not a site specific TIF, decisions related to individual property acquisition will occur as a block by block strategy is formulated, all which will be approved by the CRA. The plan will seek to opportunistically acquire blighted properties whose redevelopment will spur private development. Individual properties have not been identified, but they will primarily come from the properties shown as blighted or vacant on the map attached as Binghampton Community Redevelopment Plan, Chapter 2, Section 2.8, Figure 3, Blight Map. The use of eminent domain should only be used as a last resort in property acquisition, however relocation of existing homeowners is specifically excluded as contemplated by the plan. For more specific description, refer to the attachment A: Binghampton Community Redevelopment Plan, Chapter 4, Section 4.3 Site Acquisition and 4.4. Eminent Domain. The BDC will make recommendations to the CRA Board and staff for properties to be acquired within the Area.

G. Schedule

Provide a preliminary project implementation schedule.

Please see preliminary project schedule attached as Appendix A: Binghampton Community Redevelopment Plan, Chapter 5, Section 5.6, Figure 7: Implementation Schedule.

H. Substantial and Significant Public Benefit

Describe the public benefit to the City of Memphis and Shelby County that will result from the development of this project and how this project furthers the goals and objectives of the CRA Workable Program.

The purpose of the Plan is to facilitate redevelopment of the Area, to alleviate those conditions that cause the Area to be a "slum area" or "blighted area," to provide adequate housing for those of low to moderate incomes, and to facilitate private reinvestment through a unified, planned program for economic redevelopment. The Plan calls for residential, retail and commercial uses that will (i) take advantage of the Area's location, access, and potential trade area; (ii) significantly contribute to the City's need for both economic development and new neighborhood oriented commercial development, (iii) provide a diverse range of housing opportunities for low and moderate income residents and market-rate residents, and (iv) provide revenue for the affective taxing districts; and will create new jobs within the City.

The following objectives, also form the basis for this Redevelopment Plan:

• Eliminate the conditions that have qualified the Area as a "slum area" and "blighted area" under the terms of the Act; • Stimulate redevelopment of the Area and surrounding community through private investment in new commercial and residential uses; • Utilize other available redevelopment mechanisms to facilitate new infill retail, commercial and housing construction through incentives to developers; • Encourage property owners to relocate incompatible land uses to more appropriate locations in the City; • Provide an implementation mechanism that will accelerate the achievement of these objectives and complement other community and economic development objectives and programs; • Act as a catalyst for rehabilitation and redevelopment projects within the Area. For much of its history, the Binghampton area provided a good and safe living environment for residents with convenient access to work, schools, transportation, health services and other elements of the municipal infrastructure. However, after the failed construction of Interstate 40 bisected the neighborhood, the neighborhood began to decline. The proposed area is currently in a state of severe blight and decay which negatively impacts the surrounding area.

The Binghampton area is a bridge between the economic vibrancy found to its east, south and west, and the economic decline found to its north. To the east it is bounded by the High Point Terrace neighborhood, the Chickasaw Country Club and the Trezevant Manor retirement community, all of which have experienced continued growth and strength. To the south, the area is bounded by the Poplar corridor, the main commercial artery of the Memphis area. To the west, the neighborhood is bounded by Overton Square, Overton Park, and Rhodes College, all of which continue to experience strong growth. To the North of the area, on the other hand, the Summer Avenue corridor has experienced continued decline and decay.

The Binghampton neighborhood represents an opportunity to spread the economic vibrancy to economically declining areas. Already, the Broad Avenue portion of the area has experienced a commercial rebirth. The plan seeks to capitalize and expand on this renewed commercial vibrancy and spread it to the residential areas of the plan area by providing incentives for continued commercial development and for the replacement of blighted residential with high quality, work force housing.

The redevelopment plan design will seek to increase connectivity within the plan Area. The area is currently bisected by Sam Cooper Boulevard and has poor pedestrian access. Improving the pedestrian access within the Area will include improving connectivity across Sam Cooper Boulevard.

The greatest opportunities created by the Binghampton revitalization will be for the City of Memphis and its residents. The City will realize an improved and revitalized housing community, workforce housing and market rate housing opportunities, as well as the opportunity for improved commercial development throughout the area.

The City and community residents will benefit from the development of new living conditions, new shopping and entertainment, services, employment prospects, and modern, comfortable, energy efficient homes. The neighborhood will gain a safe and secure environment to live, work and recreate.

In conformance with the goals and objectives of the CRA Workable Program, this revitalization initiative will:

• improve access to decent quality housing for low- and moderate-income households, and increase housing choice and affordability; • create a neighborhood in which people share a sense of belonging; • encourage a mixture of uses and activities that welcome and serve citizens of diverse incomes and ages; • use the best design practices available to increase personal safety and social interaction; • preserve and rebuild an existing neighborhood; • focus on preservation of natural resources and use environmentally sustainable development practices; • incorporate green spaces; • foster a pedestrian-friendly environment that encourages usable alternatives to the automobile; • create a sustainable mixed-income community; • create a climate that encourages business start-ups and expansion; • promote civic pride and community-building; and • promote a sense of place and quality of life for all citizens.

I. Project Cost (Sources and Uses of Funds)

Provide a list of the project costs. Total project cost is defined as the cost of development, including all land, site and public infrastructure, building, site amenity, professional fees, marketing costs, and financing costs associated with the implementation of the project. Operating costs are not included. Identify the sources of funding for the project costs, including the amount of developer equity, and designate the particular costs to which the identified sources of funds are allocated.

A proposed budget is attached as Appendix A: Binghampton Community Redevelopment Plan, Chapter 5, Section 5.5, Figure 6.

J. Incremental Real Property Taxes

Identify the amount of current assessed value by parcel and total. Project the appraised and assessed value after redevelopment.

Please see Tax Increment Finance Analysis completed by Younger & Associates attached as Appendix C to the Plan.

K. TIF Reimbursable Costs

Identify the amount of TIF assistance requested and the project costs for which reimbursement through TIF assistance is requested. Show what percent the proposed TIF assistance would be of the total overall anticipated development budget.

The Plan proposes that the 95% of incremental revenue, after payment of the City and County of amounts allocable to the base assessment and debt service and payment of the statutory 5% administrative, be paid into the TIF Trust Fund (the “Trust Fund”). Please see Tax Increment Finance Analysis completed by Younger & Associates attached as Attachment B for an analysis of the amount of anticipated revenues to be paid into the Trust Fund. The BDC will work with the CRA to coordinate the redevelopment of the Area and will make recommendations to the CRA Board and staff for projects to be approved for the use or revenues held in the Trust Fund.

• Acquisition of vacant or blighted properties • Low and moderate-income housing • Blight Remediation & Demolitions • Streets, Curbs & Sidewalk Work • Street Lights • Parks & Greenspace Improvements • Landscaping

L. Other Public Incentives

Identify other public incentives, if any, which are being sought by the applicant/developer for this project.

Other available public incentive will be sought as identified.

M. Project Funding Needed

Provide a simple explanation, using available data, that demonstrates why TIF assistance is necessary for this project and why the amount requested is necessary.

Please see Appendix A: Binghampton Community Redevelopment Plan for an outline of the proposed uses of the Trust Fund. Individual projects recommended to the CRA Board and staff by BDC for approval will include a proforma for approval upon consideration by the CRA Board of the proposed project.

N. Benefit/Cost Analysis

Provide a Benefit/Cost Analysis illustrating the impact of the TIF assistance on each affected taxing district.

There are numerous expected benefits to the City of Memphis and Shelby County from the implementation of the Plan. A primary benefit of the Project and related redevelopment of the Plan Area will be to create and foster a vibrant, walkable, mixed-use neighborhood in the geographic center of the City.

The Plan is also expected to preserve and create jobs within the City and the County. The Project and early phases of the Future Redevelopment are expected to support many temporary and permanent full-time jobs in the area. While the number of direct jobs created by the Plan has not been projected at this point, the new developments are projected to yield a net job increase for the City of Memphis and Shelby County. There would also be the creation of indirect jobs in support of the new business operations.

In addition to the benefits realized from maintaining a vibrant neighborhood and expanding the job base, the City and County are also expected to receive substantial additional taxes as a result of the redevelopment of the Plan Area. Redevelopment of the Plan Area will increase the value of the real property within the Plan Area, leading to an increase in ad valorem real property taxes. Following the completion of early phases of the redevelopment of the Plan Area, the aggregate property taxes payable to the City and the County during the term of the Tax Increment Incentive are expected to increase by approximately $6.5 million.

The City and County will also receive additional property taxes to pay debt service on their indebtedness, throughout the term of the TIF. Following the expiration of the Tax Increment term, the City and County will benefit from the entire increase in the property taxes. The Project and Future Redevelopment are also expected to generate additional local sales tax revenues with half of that amount being payable to each of the City and County.

A full cost/benefit analysis is being completed by Younger Associates that will project direct and indirect jobs supported, wages, local sales and other tax revenue generated from the ongoing operation of the new developments within the Plan Area.

Please see Tax Increment Finance Analysis completed by Younger Associates attached as Attachment B.

O. Public Infrastructure

Describe what, if any, public infrastructure improvements would be made because of this project and the costs associated with these improvements.

The public infrastructure improvements may include the following:

• Demolitions • Sewer Expansion and Repair • Sewers/ sewer Lines • Storm Water Detention • Natural Gas Lines • Water Supply Lines • Power Lines • Telecommunication Lines • Streets, Curbs & Sidewalk Work • Street Lights • Park Improvements • Landscaping

P. Historic Properties

Identify any national, state, or locally designated historic properties involved or impacted by the project.

Physical effects anticipated by this Community Redevelopment Plan will not cause negative impact on historic properties in the area. Except as listed below, there are no historic designated buildings or places in the project area, and it is not the intent of this redevelopment plan to redevelop most of historic property whether on the sites or off them. The following list are sites that are either eligible or are designated that fall within the boundaries of the proposed TIF area. The redevelopment of the area in general will positively impact each of these. • Lea’s Wood’s Historic Landmarks District • Historic Parkway System: East Parkway • Historic Broad Avenue • East High School

Q. Relocation

Identify what, if any, commercial, residential, or other uses will need to be relocated to implement the project.

It is not anticipated that commercial or residential uses will be relocated, rather the plan intends to elevate the quality and frequency of those uses.

R. Organizational Capacity and/or Financing Ability

Provide evidence that the applicant possesses the organizational capacity and/or financial ability to successfully represent the community and partner with the CRA to implement the project.

Individual projects recommended to the CRA Board and staff by BDC for approval will include evidence of the financial ability of the developer of the proposed project.

S. Experience and Technical Ability

Provide evidence that the applicant possesses the experience and technical ability to successfully partner with the community and the CRA to implement the project.

The Binghampton Development Corporation (BDC) is a non-profit community development corporation working to improve the quality of life in the Binghampton community. Founded in July 2003, the BDC began pursuing a strategy to support the revitalization of this historic neighborhood through housing and economic development and empowerment programs for those plagued by issues of systemic poverty.

The activities of the BDC are administered by the BDC Board who has authority to carry out the purposes of the organization, and are supported by the executive director and a staff of 11 full time employees.

The BDC facilitates broad partnerships in support of the community’s vision for its betterment.

This effective collaborative strategy goes well beyond organizational relationships. The BDC staff and board are deeply rooted within the community. The BDC identifies the overall needs of the Binghampton community from five of its twelve board members who reside in or have long-term ties to Binghampton.

The BDC’s Executive Director has lived in Binghampton for almost 8 years, and several staff members reside in the community as well. The BDC continually gathers informal resident input and offers periodic focus groups with diverse constituencies and on various topics.

In addition to the BDC’s resident-informed strategy, the BDC collaborates materially with the Community Development Council of Greater Memphis to engage in public policy advocacy, and to share key data and best practices.

1. Property development and blight abatement – acquiring and redeveloping blighted or strategic parcels for housing, commercial use, and community assets such as parks and green space

2. Community asset building – publishing the Binghampton Times newspaper, supporting resident associations, putting on the Greatest Gift Christmas Store, and facilitating senior health seminars

3. Support of personal capacity development – construction job training, youth employment, Cornerstone/Lester Prep and East High School after school activities, refugee parent training, and free personal tax preparation

4. Economic development – grocery-anchored commercial development (Binghampton Gateway Center), and our recent FreshLo partnership with Kresge to support immigrant and refugee food entrepreneurship

Since 2003, the BDC has invested $8 million in properties and $8.5 million in programs. This translates to 93 renovated housing units and 17 new housing units, 31 of which have been sold. The BDC has demolished 89 blighted housing units. The BDC’s job training program has seen 32 graduates, who earn a cumulative annual income of about $671,540. Tillman Street has experienced significant positive change after a $3.2 million investment in two parks, two apartment properties, an outreach center, and land for a grocery-anchored commercial center.

In February 2017, the BDC broke ground on the development of a grocery-anchored commercial development on a central Binghampton corridor, Tillman Street. The Gateway is the direct result of resident input with the goals of eliminating blight, and improving food and job access in this USDA food desert. This development has been in the works for over a decade and will represent a significant quality of life improvement for residents. It will stand as a symbol of hope and as a sign of positive change. This physical manifestation of the vision of Binghampton residents will serve as a small piece of economic redemption and as a reversal of decades of urban blight.

In addition to these direct resident support initiatives, the BDC is working to expand the impact of our efforts by providing fiscal sponsorship to: The Carpenter Art Garden (afterschool art programing), as well as the Heights Community Development Corporation (incubation of the CDC in the Heights community immediately north of Binghampton).

The BDC’s programs are widely accessible within the community, and with additional incentive tools, such as the TIF, the BDC will increase its ability to serve residents of this low-income community. The BDC looks to expand on our thirteen-year history and deep-rooted partnerships to be an effective partner with the CRA in improving the quality of life for residents who struggle against systemic poverty. T. Job Creation

Estimate the total number of jobs (if available) that will be created by this project, together with a preliminary estimate of the anticipated skills, education levels, and salary ranges expected.

Sixteen development projects have been identified in the TIF district. These operations include multi- family housing, retail, warehousing, retail, veterinary services, and small business offices. The number of direct jobs per each proposed development has not been collected or estimated at this point. However, the developments are projected to yield a net job increase for the City of Memphis and Shelby County. There would also be the creation of indirect jobs in support of the new business operations that will be reflected in the multiplier effect, which differs with business operation type. Furthermore, the construction of these developments as well as the investment in infrastructure will support construction jobs for the number of years that TIF investments continue to be made.

U. Economic Impact on Adjacent Properties

Outline how this project might act as a catalyst for nearby development and/or help stabilize adjacent neighborhoods.

The removal of the blight and decay in the Binghampton Area will have a positive impact on nearby developments since the blight and distress of these properties are not contained on their sites, but have a detrimental impact on the entire surrounding area. New public infrastructure that will be built for the site and adjoining areas will improve the entire neighborhood and help to cast the district in a different, more positive light. Furthermore, the new mixed-income, mixed-use developments envisioned for the properties will attract private investments directly to the site and neighborhood. The mix of income among the residents will increase the purchase power of the community and create more commercial opportunities and activities within the neighborhood. All these factors will further attract new investments and developments to the neighborhood and improve the opportunities for existing businesses and properties.

V. Broad Customer Base for Commercial Uses

If this project includes commercial uses, outline the potential tenants, demonstrate how the project will either attract customers from outside the City/County or provide retail service currently in short supply in the City/County, and discuss how the new uses might impact nearby competition.

Any commercial spaces that are included as part of the developments are intended to be promote (i) studio spaces for artists, makers and craft industrial, warehousing and similar jobs, and (ii) neighborhood-scale activities, such as neighborhood retail services and restaurants, hardware stores, coffee shops, live/work commercial space, real estate agencies, local bank branches, courier and delivery stores and other similar uses that can be accommodated in approximately 10,000 square feet or less These types of commercial facilities exist in certain areas of the neighborhood. The development will encourage the continued growth of such existing facilities, and will expand the available workforce and expand the customer base for these commercial activities. The commercial spaces in the development will be available for enterprises that emerge to fulfill the ensuing demand for such uses. The neighboring areas, particularly the area north of Summer Avenue, will benefit from the new retail and commercial in the Area.

W. Residential Projects

If this project includes residential uses, describe how it will help fulfill a significant need for diverse income housing in the City/County, and how it will impact public services of the City/County and the other taxing districts.

The project will seek to increase the supply of workforce housing available near some of the fastest growing commercial areas of Memphis. The Midtown and Broad Avenue areas of Memphis have experienced significant job growth over the last decade. The supply of nearby workforce housing has not increased to match this growth. The plan will seek to replace blighted and decaying residential properties with residential properties that can be owned or rented by people working in the area.

I hereby certify that all the information in this application is true and complete to the best of my knowledge.

Executive Director July 7, 2017 Applicant Name Title Date

Appendix A

Binghampton Community Redevelopment Plan

July 7, 2017

Commissioned by:

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

TABLE OF CONTENTS

Executive Summary 4

Chapter 1: Introduction 7 1.1 Community Redevelopment Act 7 1.2 Adopted Workable Program 8 1.3 Statement of Resolution 8 1.4 Role of the Community Redevelopment Agency 9 1.5 Role & Description of the Binghampton Development Corporation (BDC) 9 1.6 Criteria for Designation as a Community Redevelopment Area 10 1.7 Area Qualifications 11

Chapter 2: Description of the Redevelopment Area 12 2.1 Binghampton Community Redevelopment Area Boundaries 12 2.2 Community Redevelopment Area Census Tracts 12 2.3 Binghampton Community Redevelopment Area Legal Description 13 2.4 Overview and Background of the Area 14 2.5 Area Demographics 14 2.6 Existing Land Use Pattern 14 2.7 Existing Zoning 15 2.8 Description of the Area Conditions 16 2.9 Analysis of Blight Indicators 18 2.10 Affordable and Workforce Housing 23 2.11 Summary of Existing Conditions 24

Chapter 3: Community Redevelopment Plan 26 3.1 Proposal of the Binghampton Community Redevelopment Plan 26 3.2 Purpose of the Community Redevelopment Plan 26 3.3 Guiding Planning Principles of the Plan 27 3.4 TIF Re-Investment Project 30 3.5 Infrastructure Improvements Supporting Development 32 3.6 Publicly Funded Capital Projects 33 3.7 Residential Element 33 3.8 Recreation and Open Space 32 3.9 Zoning 34 3.10 Real Estate Acquisition and Disposition 34 3.11 Current Planned Initiatives 34 3.12 Inclusion Goals 35

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Chapter 4: Undertakings of the CRA and BDC 36 4.1 Binghampton Development Corporation (BDC) Governance 36 4.2 Undertakings by the BDC 37 4.3 Undertakings by the CRA 37 4.4 Real Estate Acquisition and Disposition 37 4.5 Eminent Domain 38 4.6 Accordance with CRA Workable Program 38 4.7 Accordance with the Community Redevelopment Act 38 4.8 Accordance with Other Comprehensive Plans 39

Chapter 5: Financial Resources 40 5.1 Financial Resources 40 5.2 Tax Increment Financing (TIF) 40 5.3 Financial Analysis 43 5.4 Loans 43 5.5 Statement of Projected Cost 44 5.6 Time Certain for Completion 45 5.7 Maximum Opportunity for Private Enterprise 47

Chapter 6: Neighborhood Impact 48 6.1 Neighborhood Impact of the Community Redevelopment Plan 48 6.2 Relocation and Replacement Housing 48 6.3 Traffic Circulation 49 6.4 Environmental Quality 49 6.5 Availability of Community Facilities and Services (Parks, etc.) 49 6.6 Effect on School Population 50 6.7 Physical and Social Equity 50 6.8 Historic Property Impact 50 6.9 Economic Impact on Adjacent Properties 50 6.10 Expected Benefits to the City of Memphis and Shelby County 51

Conclusion 52

Appendix Appendix A: Targeted Redevelopment Plan Maps Appendix B: Existing Blight Photographs Appendix C: Tax Increment Finance Analysis

Planning Consultants:

Development Stu d i o , LLC Younger Asso c i a t e s

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

EXECUTIVE SUMMARY

The Binghampton neighborhood is at the geographic center of Memphis and the boundaries of the Binghampton Community Redevelopment Area (the “Area”) are: Summer Avenue to the north, Poplar Avenue to the south, Holmes Street to the east, East Parkway to the west. This Area is critically important for the long-term economic vitality of the city because of its location and diversity of uses and that it also includes areas representing a high concentration of blight, disadvantage population, depressed housing values, high unemployment, and non- traditional structures.

How This Plan Relates to the Community Redevelopment Act

In 2001 the City of Memphis and Shelby County established the Memphis and Shelby County Community Redevelopment Agency, an agency empowered by the State of Tennessee’s Community Redevelopment Act legislation, to aid private redevelopment efforts through a variety of development and financing tools. The actions of the Community Redevelopment Agency are substantiated by the findings of the Workable Program report, adopted March 2001, which found that conditions of slum, blight, and the lack of affordable housing and housing for the elderly exist in Memphis, and which outlined the need for revitalization of several areas of the city. As part of the state legislation, a detailed Community Redevelopment Plan must be prepared for each area of the City in which the Community Redevelopment Agency may act. This report is the plan and satisfies the requirements of the state legislation for the Binghampton Neighborhood area.

Need for Redevelopment

Over the last two decades, the Binghampton Neighborhood has seen slow progression of redevelopment but left several neighborhood areas without investment. Private investment has overlooked these areas where low-income housing, deteriorating buildings, vacant lots, and neglect exist despite being in immediate vicinity of jobs and thriving neighborhoods. Continuing to neglect this area will lead to fewer opportunities for affordable housing, deterioration of the tax base, and likely will continue disinvestment in area property and business.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

The Community Redevelopment Plan provides the framework to incentivize the reinvestment and redevelopment of the Area in order to support the existing neighborhood, improve housing conditions for those with the fewest means, reduce blight, improve infrastructure and land in order to support new investment, and sustain the needed parks and open spaces to promote quality of life.

Priority Initiatives of the Binghampton Community Redevelopment Plan

The Community Redevelopment Agency has an important role in making the Redevelopment Plan become reality; however, it is not the sole entity that can carry out the Plan. The revitalization of neighborhoods is not conducted by Government alone, nor is private enterprise able to take on the risks and challenges of revitalization alone. It is too difficult, risky and expensive; however, private enterprise and neighborhood stakeholders such as the Binghampton Development Corporation (BDC) and Broad Avenue Arts can carry out much of the heavy lifting when provided with incentives and assistance from the CRA, City, County and others. The role for the Community Redevelopment Agency, therefore, should be to carry out the following activities as well as those to be identified in the future, in order to accomplish the Community Redevelopment according to this plan.

Recommended priority initiatives, undertakings, activities and projects include (additional items to be added in the future):

• Assist financially in the redevelopment of affordable and market-rate housing and the redevelopment of existing blighted apartments in the area. • Establish a program for scattered site affordable housing new construction and housing rehabilitation of existing residential structures. • Work in conjunction with the Memphis Land Bank, the City of Memphis or other agencies to acquire tax-delinquent, vacant, unsafe, surrendered or underutilized properties to make available as sites for developers or homeowners. Temporarily hold property to be later resold, or assembled into larger sites for development. • Support key mixed-use developments, which have the potential to provide housing, neighborhood-oriented retail services, and jobs for and in locations convenient to residents. • Work with the Binghampton Development Corporation for coordinating redevelopment efforts, such as infill housing sites, retail sites, or other strategic investments in the area. • Infrastructure improvements in key locations in the form of parks and open spaces, sidewalks, storm water drainage, underground utilities, public parking, and street realignment. These improvements should be aimed toward areas ripe for redevelopment or reinvestment, preparing them for private-sector investment, or in highly visible locations critical to the image of the community.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

• Streetscape improvements in key high-impact locations where development is likely to occur or where they are highly visible. Also, certain areas where streets would act to make the area more pedestrian or bicyclist friendly and more accessible. • Work in conjunction with the Blight Authority of Memphis and the Shelby County Land Bank, or other agencies wherein the CRA can temporarily hold property to be later resold, or assembled into larger sites for development. • Establish a Tax Increment Financing (TIF) district and other financing tools that would enable CRA to provide development financing assistance, acquire and dispose of property, conduct housing rehabilitation/recovery/repair programs, etc.

Summary The Community Redevelopment Plan proposes acquiring vacant, tax delinquent or underutilized units/lots, promotes the demolition and removal of structures which are structurally unsound or unfeasible to renovate, and recommends redevelopment of those lots for residential or other uses. Rehabilitation of certain housing units will be promoted where appropriate. The plan promotes the redevelopment of vacant or underutilized properties for residential, commercial, industrial, or mixed-use development.

The plan calls for streetscape improvements (including sidewalks, curb and gutter, lighting, landscaping, etc.), new streets, enhanced parks and recreation space and other public improvements. In certain large-scale redevelopment projects the CRA may make improvements to the site such as upgrading utility infrastructure, streetscape improvements, relocation of streets, grading, remediation, etc. to make key sites suitable for redevelopment by private enterprise.

The implementation of the Binghampton Community Redevelopment Plan can serve as a model for achieving gains in social, economic, and racial equity as well as decreasing the percent of those living in poverty, as well as a bright spot in Memphis, for the reduction of social, economic and racial disparity.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

CHAPTER 1: INTRODUCTION

1.1 Tennessee Community Redevelopment Act

The “Community Redevelopment Act of 1998” (Chapter NO. 987) (“the Act”) was approved on May 18, 1998 by the Legislature of the State of Tennessee to allow certain jurisdictions to create an agency, called the Community Redevelopment Agency (CRA), with the purpose of addressing particular urban problems in a more nimble and effective manner than seen previously. The CRA Act expressly identified that “there exists in counties and municipalities of the state slum and blighted areas which constitute a serious and growing menace, injurious to the public health, safety, morals, and welfare of the residents of the state; that the existence of such areas contributes substantially and increasingly to the spread of disease and crime, constitutes an economic and social liability imposing onerous burdens which decrease the tax base and reduce tax revenues, substantially impairs or arrests sound growth, retards the provision of housing accommodations, aggravates traffic problems, and substantially hampers the elimination of traffic hazards and the improvement of traffic facilities; and that the prevention and elimination of slums and blight is a matter of state policy and state concern in order that the state and its counties and municipalities shall not continue to be endangered by areas which are focal centers of disease, promote juvenile delinquency, and consume an excessive proportion of its revenues because of the extra services required for police, fire, accident, hospitalization, and other forms of public protection, services, and facilities.”

The Act “further found and declared that certain slum or blighted areas, or portions thereof, may require acquisition, clearance, and disposition subject to use restrictions since the prevailing condition of decay may make impracticable the reclamation of the area by conservation or rehabilitation; that other areas or portions thereof may, through the means provided in the act, be susceptible of conservation or rehabilitation in such a manner that the conditions and evils enumerated may be eliminated, remedied, or pre-vented; and that salvageable slum and blighted areas can be conserved and rehabilitated through appropriate public action as herein authorized and the cooperation and voluntary action of the owners and tenants of property in such areas.” The Act also “found and declared that the powers conferred by this act are for public uses and purposes for which public money may be expended and the power of eminent domain and police power exercised, and the necessity in the public interest for the provisions herein enacted is hereby declared as a matter of legislative determination.”

The Act “further found and declared that the preservation or enhancement of the tax base from which a taxing authority realizes tax revenues is essential to its existence and financial health; that the preservation and enhancement of such tax base is implicit in the purposes for which a taxing authority is established; that tax increment financing is an effective method of achieving such preservation and enhancement in areas in which such tax base is declining; that community redevelopment in such areas, when complete, will enhance such tax base and provide increased tax revenues to all affected taxing authorities, increasing their ability to accomplish their other respective purposes; and that the preservation and enhancement of the tax base in such areas 7

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 through tax increment financing and the levying of taxes by such taxing authorities therefore and the appropriation of funds to a redevelopment trust fund bears a substantial relation to the purposes of such taxing authorities and is for their respective purposes and concerns.”

Finally, the Act “ found and declared that there exists in counties and municipalities of the state a severe shortage of housing affordable to residents of low or moderate income, including the elderly; that the existence of such condition affects the health, safety, and welfare of the residents of such counties and municipalities and retards their growth and economic and social development; and that the elimination or improvement of such condition is a proper matter of state policy and state concern and is for a valid and desirable public purpose.” (CRA Act Section 2)

It was because of the findings outlined above that the State of Tennessee adopted the Community Redevelopment Act.

1.2 Adopted Workable Program

A Workable Program document, required by the CRA Act, was adopted by the City of Memphis on March 6, 2001 and by Shelby County on March 28, 2001. Based upon the documents findings, the Memphis and Shelby County Community Redevelopment Agency was created and given the mission to use a wide-range of programs and financial instruments to help stabilize, revitalize, and redevelop certain areas of the city. Furthermore, the report identifies numerous redevelopment project areas, as well as the following goals.

1.3 Goals for the Community Redevelopment Agency

• Create neighborhoods in which people share a sense of belonging. • Encourage preservation and a mixture of uses and activities that welcome and serve citizens of diverse incomes and ages. • Preserve historic, cultural and natural assets, and use them to reinforce a unique sense of place. • The architecture of any redevelopment should be in keeping with the surrounding area. • Use the best design practices available to increase personal safety and social interaction. • Maximize the use of existing infrastructure and give public funding priority to preserving and rebuilding existing neighborhoods. • Encourage the preservation of natural resources and use environmentally sustainable development practices. • Incorporate green spaces as part of neighborhoods. • Encourage usable alternatives to the automobile as part of a transportation system that is accessible to all citizens and that supports good neighborhood design. Create sustainable mixed income communities. • Improve job availability and economic opportunity.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

• Create a climate that encourages business start-up and expansion • Increase housing choice and affordability. • Promote civic pride and community building. • Promote a sense of place and quality of life for all citizens. • Assist the revitalization of commercial areas.”

1.4 Role of the Community Redevelopment Agency

“The Memphis and Shelby County Community Redevelopment Agency is established to combat slum and blighted areas that constitute a serious and growing menace, injurious to the public health, safety, morals, and welfare of the residents of Shelby County.” (CRA Workable Program page 6)

The activities of the CRA are administered by the CRA Board who has authority to carry out the purposes of the agency. These include: executing contracts, acquiring real property, disposing of real property, establishing a redevelopment trust fund, establishing a Tax Increment Financing District, issuing revenue bonds with approval of governing body, and other powers necessary to carry out the purpose of the act and redevelopment plans approved by the governing body.

1.5 Role and Description of the Binghampton Development Corporation (BDC)

The BDC facilitates broad partnerships in support of the community’s vision for its betterment. This effective collaborative strategy goes well beyond organizational relationships. The BDC staff and board are deeply rooted within the community. The BDC identifies the overall needs of the Binghampton community from five of its twelve board members who reside in or have long-term ties to Binghampton.

The BDC’s Executive Director has lived in Binghampton for almost eight years, and several staff members reside in the community as well. The BDC continually gathers informal resident input and offers periodic focus groups with diverse constituencies and on various topics. In addition to the BDC’s resident-informed strategy, the BDC collaborates materially with the Community Development Council of Greater Memphis to engage in public policy advocacy, and to share key data and best practices. 9

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

One of Binghampton’s many strengths is its network of collaborative partners, who together understand that health is a holistic picture. The BDC is integrated within a strong system and have quarterbacked much of the effort. The BDC’s mission has often been advanced through significant partnerships with legal and real estate development professionals. In collaboration with community leaders, residents and other organizations, the BDC works to mitigate blight, build hope, and restore justice. The organization’s holistic strategy consists of the following four spheres: 1. Property development and blight abatement – acquiring and redeveloping blighted or strategic parcels for housing, commercial use, and community assets such as parks and green space 2. Community asset building – publishing the Binghampton Times newspaper, supporting resident associations, putting on the Greatest Gift Christmas Store, and facilitating senior health seminars 3. Support of personal capacity development – construction job training, youth employment, Cornerstone/Lester Prep and East High School after school activities, refugee parent training, and free personal tax preparation 4. Economic development – grocery-anchored commercial development (Binghampton Gateway Center), and the recent FreshLo partnership with Kresge Foundation to support immigrant and refugee food entrepreneurship

1.6 Criteria for Designation as a Community Redevelopment Area

The Community Redevelopment Act of 1998 (“the Act”) establishes the criteria for designating community redevelopment areas within the State of Tennessee. According to the Act, to qualify or be designated as a community redevelopment area the area under consideration must be

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 determined to be a 1) “slum area, (2) a blighted area, or (3) an area in which there is a shortage of housing that is affordable to residents of low or moderate income, including the elderly, or a combination thereof, which the governing body designates as appropriate for community redevelopment.” (CRA Act Section 3) The qualifications document must identify which category will be used to designate the Area as a community redevelopment area.

1) According to the act, a “Slum area means an area in which there is a predominance of buildings or improvements, whether residential or nonresidential, which by reason of dilapidation, deterioration, age, or obsolescence; inadequate provision for ventilation, light, air, sanitation, or open spaces; high density of population and overcrowding; the existence of conditions which endanger life or property by fire or other causes; or any combination of such factors is conducive to ill health, transmission of disease, infant mortality, juvenile delinquency, or crime and is detrimental to the public health, safety, morals, or welfare.”

2) The Act defines a “Blighted area” as either: “(A) An area in which there are a substantial number of slum, deteriorated, or deteriorating structures and conditions which endanger life or property by fire or other causes or one or more of the following factors which substantially impairs or arrests the sound growth of a county or municipality and is a menace to the public health, safety, morals, or welfare in its present condition and use: (i) Predominance of defective or inadequate street layout; (ii) Faulty lot layout in relation to size, adequacy, accessibility, or usefulness; (iii) Unsanitary or unsafe conditions; (iv) Deterioration of site or other improvements; (v) Tax or special assessment delinquency exceeding the fair value of the land; and (vi) Diversity of ownership or defective or unusual conditions of title which prevent the free alienability of land within the deteriorated or hazardous area; or (B) An area in which there exists faulty or inadequate street layout; inadequate parking facilities; or roadways, bridges, or public transportation facilities in-capable of handling the volume of traffic flow into or through the area, either at present or following proposed construction.”

3) An area in which there is a “shortage of affordable housing” is an area where there exists a shortage of housing that is affordable to residents of low or moderate in-come, including the elderly.

1.7 Area Qualifications

This report documents that the Binghampton Community Redevelopment Area (the “Area”) meets the definition of a “slum area,” a “blighted area,” and has a shortage of housing affordable to those of low to moderate income and the elderly. The following chapter of this report will show that the Area meets the definition of a combination of types of conditions necessary for community redevelopment. 11

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Chapter 2: DESCRIPTION OF THE REDEVELOPMENT AREA

2.1 The Binghampton Community Redevelopment Area Boundaries The area identified for redevelopment shall be designated the Binghampton Community Redevelopment Area (BCRA). The Binghampton neighborhood is at the geographic center of Memphis and the boundaries of the Binghampton Community Redevelopment Area (the “Area”) are: Summer Avenue to the north, Poplar Avenue to the South, Holmes Street to the East, East Parkway to the West (See Figure 1.)

Figure 1 - Proposed Binghampton Community Redevelopment Area Boundaries are: Summer Avenue to the north, Poplar Avenue to the South, Holmes Street to the East, East Parkway to the West.

2.2 Community Redevelopment Area Census Tracts

The area includes: 2017 Census Tract 47157002700 (both block groups 1 &2); Census Track 47157002800 (all block groups 1, 2 & 3); Census Track 47157003000 (only block groups 1 & 2); and the southern half of block group #1 of Census Track 47157001500. (See figure 2: Census Tract Map.)

This Area is critically important for the long-term economic vitality of the city because of its location and diversity of uses and that it also includes areas representing a high concentration of

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 blight, disadvantage population, depressed housing values, high unemployment, and non- traditional structures. Also, portions of the Area have been identified as targeted redevelopment project areas in the Workable Program. (CRA Act Section 14 (1))

Figure 2 - Census Tract Map: The area includes 2017 Census Tract 47157002700 (both block groups 1 &2), Census Track 47157002800 (all block groups 1, 2 & 3), Census Track 47157003000 (only block groups 1 & 2), and the southern half of block group #1 of Census Track 47157001500.

2.3 The Binghampton Community Redevelopment Area Legal Description

The proposed area contains 1.77 square miles (or 1132 acres) and begins at a point of origin at the intersection of East Parkway and Poplar Avenue, then north on East Parkway to Summer Avenue, then east on Summer Avenue to Holmes Street, then South on Holmes Street to Poplar Avenue, the west on Poplar Avenue until reaching the point of origin at the intersection of Poplar Avenue and East Parkway. (CRA Act Section 14 (1))

2.4 Overview and Background of the Area

Binghampton began as an independent, rural township in 1893 and was annexed by the City of Memphis in 1919 as development expanded to the east. Binghampton is named after WH Bingham, an Irish immigrant, hotelier, planter, magistrate, politician and entrepreneur who 13

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 founded the town to the east and slightly north of the Memphis city limits at that time. A once thriving community, various social and economic changes • racial segregation, urban sprawl, disinvestment by nearby light industrial manufacturing facilities, a shift from owner to renter occupied housing – have led to the severe poverty and lack of economic assets the neighborhood now faces.

Broad Avenue once served as the neighborhood’s “Main Street” – bustling with grocery stores, offices, restaurants, and small businesses – but in 2001, the community’s challenges were further exacerbated by the extension of Sam Cooper Boulevard. This high•speed, six lane highway not only rerouted the city’s through traffic from Broad’s commercial corridor, it also dissected the street away from the residential area, making it dangerous to access by foot or bike.

2.5 Area Demographics

The 2010 U.S. Census reports the total Binghampton population at 12,111, a 13% decline from 2000. Currently, 33 percent of households in Binghampton live below the poverty level (with some census blocks reaching over 70 percent), and 17 percent of housing units in the area are empty or abandoned.

Forty-eight percent of households live on a total income of less than $20,000/year and 33 percent of households earn no wage or salary income at all. The 2010 Census also notes that roughly 23 percent of Binghampton residents receive some form of public assistance, primarily from the Supplemental Nutrition Assistance Program (SNAP). Twenty-seven (27%) percent of households lack access to personal transportation, making the area’s designation as a food desert increasingly critical to address.

2.6 Existing Land Use Pattern

The Area is comprised of approximately 2,838 parcels in 1132 acres. The 2010 U.S. Census reports the total Binghampton population at 12,111, a 13% decline from 2000. The area has most, if not all, of the land uses one typically finds in a long-established traditionally developed city including residential, commercial, retail, institutional, industrial, transportation infrastructure, and park space.

The Area has a variety of land uses ranging from residential and commercial to industrial and institutional uses (Figures 3).

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Figure 3: Binghampton Neighborhood Land Use Map

2.7 Existing Zoning

The Area is governed by the Memphis and Shelby County Unified Development Code, and includes the following zoning classifications (Figure 4):

Open Districts OS Open Space Mixed Use Districts Residential Districts CMU-1 Commercial Mixed Use R-15 Residential Single-Family CMU-2 Commercial Mixed Use R-6 Residential Single-Family CMU-3 Commercial Mixed Use R-6 (H) Residential Single-Family RU-1 Residential Urban Industrial Districts RU-3 Residential Urban EMP Employment RU-4 Residential Urban Other Districts -H Historic Overlay

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Figure 4: Binghampton Neighborhood Zoning Map

2.8 Description of the Area Conditions

In the past decade, Binghampton has seen a slow and steady stream of redevelopment as both public and private investment has revitalized pockets of the neighborhood such as Broad Avenue. The adjacent neighborhood areas are fully developed with varied land uses. To the north, the Summer Avenue corridor has seen a decline over the last four decades. However, the Broad Avenue Arts District has seen private investment and is serving as a catalyst in the area.

The Tillman corridor has seen small investments due to the work of many stakeholders including the Binghampton Development Corporation. Residential neighborhoods in the west part of the area, such as Lea’s Woods and Strathmore Circle are the most economically stable portions of the area. Residential neighborhoods in the central and east sections of the neighborhood are some of the most economically unstable and suffer from concentrations of blight. Commercial and industrial uses predominate the north and south edges of the district, along with a large industrial employment district in the center of the area.

2.8.1 Transportation Infrastructure

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

The Binghampton Community Redevelopment Area is served by four major streets that run west to east, Poplar Avenue, Sam Cooper Boulevard, Broad Avenue and Summer Avenue; and three major streets that run north to south, East Parkway, Tillman Street and Holmes Street. Sam Cooper Boulevard traverses the center of the area crossing Holmes Street before terminating at East Parkway at Overton Park.

2.8.2 The Bicycle and Pedestrian Facilities

The Hampline, soon scheduled for completion, in Binghampton connects the Shelby Farms Greenline trail to Overton Park. This best-in-class dedicated cycle track will allow pedestrians to safely traverse Tillman Street to Broad Ave and provide easy access to the park.

However, the Shelby Farms Greenline trail currently dead-ends at Tillman and Crenshaw Park, which is in desperate need of improvements. The plan envisions implementation of the extension of the Shelby Farms Greenline trail at Tillman along the vacant and abandoned railroad right of way to Flicker Street, then connecting to Tobey Park and the Fairgrounds.

Image 1: Shelby Farms Greenline trail currently dead-ends at Tillman and Crenshaw Park, which is in desperate need of improvements. The plan envisions extension of the Shelby Farms Greenline trail at Tillman along the vacant and abandoned railroad right of way.

2.8.3 Existing Public Transit Service

The Binghampton neighborhood is at the geographic center of Memphis. The area has a moderate-income population, in which 27% of residents do not have access to a vehicle and must 17

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 rely on walking and public transportation. In terms of public transportation, the area is centrally located and generally well-served by transit. The area is served by bus routes and bus service exists on most of the major streets in the area, including: 53 (Summer); Routes 50 (Poplar); 34 (Walnut Grove); and 30 (Hollywood.) Transit service to the neighborhood can be strengthened with the addition of a bus rapid transit (BRT) line along route 53 (Summer) in order to improve access to jobs Downtown and in Cordova.

2.8.4 Parks and Open Space

Among community assets in the Area exists several public parks and open spaces, such as Binghampton Park, Howse Park, Crenshaw Park, Lester Community Center, Shelby Farms Greenline Trail, and the Hampline. Overton Park is adjacent to but just west of the area. Most of the public parks have experienced deferred maintenance and are need of improvements and enhancements for neighborhood users.

Image 2: Howse Park, has experienced deferred maintenance and is need of improvements and enhancements for neighborhood users.

2.9 Analysis of Blighting Indicators

The Binghampton Community Redevelopment Area can qualify as a CRA Redevelopment Area if it meets the definition of a “slum area,” a “blighted area,” or has a shortage of housing affordable to those of low to moderate income and the elderly.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

2.9.1 Slum Conditions

A “slum area” is comprised of a predominance of buildings indicative of dilapidation, deterioration, age or obsolescence. A slum area is characterized by: inadequate ventilation, sanitation or open space; population density and overcrowding; and conditions, which endanger life or property, and is detrimental to the public health, safety, morals, or welfare. These characteristics are conducive to ill health, transmission of disease, infant mortality, juvenile delinquency and crime.

A Predominance of Buildings Indicative of Dilapidation, Deterioration, Age or Obsolescence The following are concentrations of building conditions and environmental conditions which can be classified as slum.

Image 3: Tillman Cove Apartments is currently vacant and dilapidated based upon the conditions analysis, which found that the buildings and site were abandoned and boarded, however where open to the weather and accessible by the public.

Tillman Cove Apartments can be classified as a slum area based upon the conditions analysis, which found that the vacant buildings and site were subject to systemic mechanical, structural and site drainage issues which made the dwelling units inadequate for occupancy. The structures and dwelling units are obsolete when compared to other livable housing units.

Deteriorated housing conditions exist in several areas along Scott Street and Yale Street, particularly the neighborhoods around the industrial railroads and Cumberland Street. These areas contain: a substantial number of deteriorating and dilapidated structures; a patchwork of

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 unkempt vacant land where buildings have been demolished; and several vacant buildings with structural or fire damage.

Image 4: Blighted & boarded multi-family structure at Scott Street and Yale.

Likewise, significant areas Scott Street has several, vacant or underutilized industrial buildings, and businesses using the public street for loading and unloading cargo. Numerous properties are now vacant and overgrown. Scattered throughout are numerous small multi-family properties, which have signs of building deterioration and neglect.

Housing Age presumes the existence of problems or limiting conditions that result from the normal and continuous use of structures over a period of time. Since building deterioration and related structural problems are a function of time, temperature, moisture, and the absence of normal routine maintenance (possibly due to limited funds or absentee landlords), structures that are 35 years and older typically exhibit more problems than recently constructed structures. Over 52% of the housing stock in the Redevelopment Area is more than 35 years old.

2.9.2 Inadequate Ventilation, Sanitation or Open Space

Inadequate Ventilation, Sanitation or Open Space contributes to being able to maintain health by giving access to fresh air, promotes exercise and social interaction. Significant open space exists along the abandoned rail line at Tillman and Crenshaw Park; however, the predominance of common open space with no semi-private or private outdoor space results in large expanses of uncontrolled space. Loitering and crime by outsiders occurs in this “un-owned” space leaving the residents at risk of crime. 20

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Within the north central areas of the neighborhood, park spaces within a 2- to 5-minute walk are limited, meaning that residents do not have access to convenient and safe recreation, leaving children to play in unsafe and unsanitary environments of vacant properties or in vacant buildings.

2.9.3 Existence of Blight

The Area shows significant signs of blight in concentrated areas. (See the Blight Map, Figure 3). Neglect and deterioration of structures affect public perception of the area and reinvestment by private interest and potential residents. The lack of investment coupled with varying stage of neglect negatively affects revenue from property taxes and is symptomatic of other blighting conditions. These blighting conditions or the mere perception of them can further erode the tax base as residents move to the suburbs within or without the City of Memphis. As residents move outside the corporate limits but within the City of Memphis Growth Area, the City of Memphis is expected to extend costly infrastructure to support and sustain this outward migration of residents with an ever-eroding tax base.

Figure 3: Blight Map: The maps indicates blighted conditions highlighted in yellow, orange and red, ranking 3, 4 and 5 respectively. Data is from the 2016 Memphis property hub blight survey.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

2.9.5 Predominance of Defective or Inadequate Street Layout

A regular and orderly system of streets and blocks typifies those urbanized areas that are capable of sustaining stable or improving values over time. The redevelopment and reuse of sites is made difficult by an inadequate street layout and thereby is an inhibitor to an area’s stability.

Several areas within the proposed redevelopment area have a defective or inadequate street layout. This is most due to the area being part of the warehousing industrial district served by railroad lines and that wide streets are necessary to accommodate truck traffic. In portions of the study area, there are streets that have no curb, gutter and/ or sidewalk. Also in the area, very narrow streets exist with open ditches along-side of the street.

The Bell Park Industrial area comprises long so called “super blocks” that are much larger than a typical block in the area. Excessive-sized tract of land exist along the L&N railroad and high- powered utility lines, creating a north south barrier, which disconnects the residential sections of the neighborhood.

Image 5: Excessive-sized tract of land exist along the L&N railroad and high-powered utility lines, creating a north south barrier, which disconnects the residential sections of the neighborhood.

The Memphis and Shelby County Unified Development Code (UDC) now mandates that large blocks be divided into smaller areas by means of a block perimeter standard.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Similarly, many streets in the area inhibit redevelopment of adjacent properties due to undersized street width, unimproved alleyways, the disrepair or absence of sidewalks, deteriorated pavement, and inadequate lighting.

Faulty Lot Layout in Relation to Size, Adequacy, Accessibility or Usefulness Faulty lot layout in relation to size, adequacy, accessibility or usefulness equates to obsolete platting with respect to current subdivision and zoning practices adopted since the 1950s. Obsolete platting includes parcels of irregular shape, narrow or small size, and parcels improperly platted.

Historically, these lots were platted late Nineteenth and early Twentieth Centuries. As platted originally, these lots were located adjacent to industrial areas and met the needs of the residents of the time. Primarily due to the narrow lot frontages, many of the lots located in the redevelopment area are too small to accommodate modern amenities.

The proposed redevelopment area contains a predominance of lots that do not meet the standard single-family zoning district requirements for lots containing 3,000 square feet in area with a minimum width of 25 feet at the building line.

Several parcels are landlocked which means they do not have road frontage on a public street. This condition could make opportunities for future development difficult if an individual is not able to acquire property with access and consolidate parcels for redevelopment.

Unsanitary or Unsafe Conditions Structures that do not meet the minimum building code are located throughout the proposed Redevelopment Area. These structures represent a substantial percentage of the available housing units located in the Redevelopment Area. In addition to this, there are a number of sites that are considered to be environmentally contaminated, including confirmed and potential Brownfields sites and many out of service underground storage tanks.

2.9.6 Conditions Which Endanger Life or Property

The existence of Brownfields indicates the presence of environmental elements which pose potential health and safety issues. The presence of debris on vacant lots throughout the study area indicate dumping; whereas debris in front of housing may indicate need for better service or lack of property upkeep by property owners in the area.

2.9.7 Deterioration of Site or Other Improvements Other signs of blight and deterioration throughout the Redevelopment Area include aging and cracked infrastructure, particularly cracked sidewalks. Abandoned and unkempt alleys and noticeable debris, including illegal dumpsites scattered throughout the neighborhood indicating a need for overall cleanup. Roadways, bridges or public Transportation Facilities Incapable of Handling Traffic Flow into or through the Area. 23

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Several small streets (such as Red Oak and Harrell Streets, etc.) are narrow by current-day standards thereby reducing their capability to accommodate two-way traffic flow, especially during peak usage. Several streets such as Merton dead-end into Sam Cooper Boulevard or industrial area, which limits traffic flow and public visibility.

2.10 Affordable Housing

The 2000 Census Table Metro Areas Ranked by Population showed Memphis to rank 44th of 280 metropolitan statistical areas in population size. According to the 2010 Census, the City of Memphis’ population totaled 646,889 persons. The 2010 Census suggest that approximately 26.2% (or 169,485 individuals) of the Memphis population was at, or below the poverty level.

As development activities take place in the area, construction and redevelopment may likely impact those low and moderate-income families living in the area.

As demonstrated in the Memphis 3.0 Market Housing Study 2017 document, there is a strong demand for affordable housing throughout the City of Memphis due to the concentration of older housing stock and the level of poverty that exists in the Memphis community.

2.10.1 Low and Moderate-Income Housing

The area characteristics documented above as well as the demographic profiles analyzed from Census and other data provided clear indications of the quantity and location of low or moderate- income housing in the Area. In particular, concentrations of low and moderate-income housing exist in several areas of the neighborhood: such as along Tillman and Hollywood. In these areas, there were observed larger multi-housing apartment complexes, duplexes or small apartment buildings, and numerous small single-family homes that are available for rent by low and moderate-income families. The quality and upkeep of residential properties are less than what one sees in stable, desirable neighborhoods. As such, within the study area there was clearly evidence of a need for improved low and moderate-income housing.

2.11 Summary of Existing Conditions

The Proposed Binghampton Community Redevelopment Area meets the eligibility criteria of all three qualifying types: (1) a “Slum Area”, (2) a “Blighted Area”, and (3) an area in which there is a shortage of housing and is affordable to the residents of low and moderate income, including the elderly. It meets the criteria based on individual areas and the proposed area taken as a whole meets the requirements based on all three of the qualifying criteria.

Conditions of slum and blight are prevalent throughout the proposed area. While some of the dilapidated structures have been demolished due to code enforcement efforts in the area, the 24

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 majority of the remaining blighted structures show signs of deterioration to varying degrees. (Refer to the Blight Map, Figure 3, p. 21.)

This is due to the age of housing stock throughout the area, the inability of people in the area to maintain their homes, and physical and social conditions throughout the area that do not provide an environment where upkeep of existing homes is a priority for property owners. The continuation of a cycle of neglect creates an incentive for large scale redevelopment activities based on the obligation of local government to create safe, healthy communities. Additionally, the costs to continue to react to conditions in the proposed area, through code enforcement and law enforcement at the level needed far exceeds the budgets available for these activities.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

CHAPTER 3: COMMUNITY REDEVELOPMENT PLAN

3.1 Proposal of the Binghampton Community Redevelopment Plan

The Binghampton Development Corporation (BDC), on behalf of the owners of commercial properties in a designated area, seeks to facilitate redevelopment of Binghampton in order to improve the district. The once severely distressed neighborhood is slowly beginning to be revitalized with pockets of investment.

In recent years in the City of Memphis, Binghampton has gained wide recognition for its achievements as a community. Significant investments have led to reduced crime rates, significant housing and economic development, and improved academic achievement. The BDC, informed by the residents, has played a significant role in this community’s development. There is much work to do, but Binghampton is on the cusp of an opportunity. Now is the time to make a significant and strategic investment in Binghampton.

3.2 Purpose of the Community Redevelopment Plan

Over the course of the last decade, Broad Avenue has been experiencing an economic rebirth. The BDC has served as a fiscal sponsor for several initiatives that have catalyzed Broad Ave’s growth as well as served to attract Memphians who otherwise would not likely visit to the Binghampton neighborhood. Perceptions are changing for the better.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

The market is beginning to look at Binghampton housing as a potentially viable investment. It is crucial that Binghampton make a hard push over the coming years to eliminate blight through the creation of high-quality affordable rental and homeownership housing opportunities.

3.3 Guiding Planning Principles

The following consensus ideas laid the foundation for the Master Plan:

While the automobile should be accommodated, most of the basic activities of daily life should be available within a safe and comfortable walking distance. Infrastructure improvements should reconnect the surrounding residential neighborhoods. Look for opportunities to knit the study area neighborhood back together, in order to increase the number of pedestrian and automobile connections within the area:

• Improve pedestrian safety and create new at-grade intersections crossing Sam Cooper Boulevard • Use the scale and massing of buildings to transition between the corridors and surrounding neighborhoods • Promote infill development for vacant parcels that reflects the surrounding scale and character • Redevelop the excess Sam Cooper right-of-way to build the community vision • Provide new outdoor public spaces: people places, squares, and civic greens

3.3.a. Promote & Preserve Diversity

• Mix of uses, mix of incomes Designate areas that allow/require a mix of uses by right • Provide opportunities for housing choice and variety: attached and detached; rental and ownership • Create new outdoor civic spaces Recognize and preserve the varying character and intensity of different streets and blocks in the area

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

• Make streets More Walkable Change the character of the roadways—from high speed thoroughfares to walkable streets, avenues, and boulevards • Create street space: bring new buildings closer to the street and plant street trees • Narrow the travel lanes to slow traffic and decrease pedestrian crossing distances • Provide a pedestrian-friendly environment: wide sidewalks, tree-lined streets, active shopfronts, short blocks, varied uses • Prohibit blank walls along the sidewalk • Create a “park-once” environment by requiring shared parking • Provide on-street parking increase connectivity through small block size and the creation of new streets and alleys • Limit curb cuts

3.3.b. Make it easy to build the right thing

• Establish development regulations that support the community vision for the neighborhood • Require the desired scale and mixture of new development • Streamline the review and approval processes for development that fulfills the vision • Encourage and assist in the preservation of existing buildings and housing stock that meet the community vision • Control the scale of new development • Establish rules for infill development that support the community vision and reflect the context • Enable fine-grained urbanism: recognize that the character of the greater Broad Avenue corridor area is not uniform—it varies from block to block and street to street

3.4 TIF Re-Investment Project Description:

The Project is an eligible “project” within the meaning of Tenn. Code Ann. § 7-53-101(11). The Project is expected to serve as a catalyst for additional developments in the future in the Plan Area, as defined below (collectively, “Future Redevelopment”), and such future developments would also constitute eligible “projects” under Tenn. Code Ann. § 7-53-101(11).

The Project and Future Redevelopment, however, are not feasible without significant investment in new and improved infrastructure in the area. In order to make the Project financially feasible, the BDC has requested that the City of Memphis (the "City") and Shelby County, Tennessee (the "County") approve, as part of this Plan, a plan for tax increment financing through CRA pursuant to Title 7, Chapter 53 of Tennessee Code Annotated to provide funds to pay a portion of the costs of constructing and installing certain “Planned Improvements” (defined below) in connection with the Project, as more particularly described below (the “Tax Increment Incentive”).

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

3.4.1 Affordable Housing & Neighborhood Development: a. Developing new and infill affordable, quality workforce housing (rental and home ownership) for low/moderate income residents such as, refugee multi- generation dynamics, teachers, police, firefighters and seniors. b. Facilitating Neighborhood Oriented Mixed-Use Development containing workforce and affordable rental housing.

3.4.2 Infrastructure Improvements Supporting Development: a. Neighborhood Infrastructure Improvements for Enhanced Livability, Safety, and Connectivity (Examples – but not limited to: Traffic calming on Sam Cooper with enhanced pedestrian crossings, safe routes to school, sidewalks and street lighting improvements, and public art installations) b. Infrastructure improvements to stimulate neighborhood commercial redevelopment primarily along Tillman Street and Broad Avenue. (Examples – but not limited to new streets, curbs, sidewalks, utilities, crosswalks, street lighting, and shared parking.

3.4.3 Public Facility & Green Space Improvements: a. Enhanced Livability through green space and greenway improvements for Pedestrian/Biking (Examples – but not limited to: Creation/Enhancements of greenspaces, community centers, enhancements to the Hampline, tree plantings on strategic public property. b. Enhancements to public parks (Examples – but not limited to: Binghampton, Crenshaw, and Howse Parks.

3.4.4 Environmental Improvements & Site Acquisition: a. Positive economic impact through elimination of blighted structures b. Improved health and safety of residents with improvements to vacant land. c. Improved community health with clean-up of environmental hazardous sites.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

d. Site acquisition of tax delinquent vacant and blighted properties for redevelopment.

3.4.5 Equitable Community Economic Development: a. Community Engagement & Programs (Example: Resident-informed strategy will be developed to guide housing, commercial and infrastructure investments) b. Small Business Owner Façade Improvement Grants & Loans c. Recruitment of businesses, which will bring jobs for Binghampton residents and/or fill goods/services gaps. (Examples: Locally owned, entrepreneurship, minority and women owned businesses.) d. Note: Economic predatory businesses are excluded.

3.5 Infrastructure Improvements Supporting Development

One of the criteria for a Redevelopment Area plan is the presence of an inadequate street layout for redevelopment. As identified previously, the absence of public streets has resulted in so- called “super blocks” that are neither pedestrian friendly or easily adaptable to new development patterns and do not conform to the current Unified Development Code standards for block perimeter. New streets are needed to break up larger blocks into appropriately sized urban sites, as illustrated in the plan. The plan calls for new street connections be made in order to support the orderly development of large tracts of land. The plan also calls for key streets to receive streetscape improvements and essential repairs throughout the Area.

Sidewalks are provided through much of the Area, however many sections have deteriorated and in need of repair or replacement. In a few locations sidewalks are missing and should be installed. Handicapped ramps at street corners are being installed by the City in few locations in the area but should be included in any future development and streetscape improvements.

The Area is also one of the oldest portions of the city, and as a result has among the oldest and least adequate infrastructure and utility services. Any redevelopment of this area will likely require the removal, replacement or upgrading of sub-surface utilities (sewer, water, gas, etc.) to support modern day building standards. Also, where possible, electrical, telephone/data and cable TV service should be placed underground for protection as well as to beautify the Area by removing overhead wires on utility poles.

Storm water drainage channels, such as Cypress Creek, must continue to be maintained and could possibly benefit from new surface management ponds or even restoration to their original states.

3.5.1 Streets and Streetscape Improvements

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

As noted throughout the Redevelopment Plan map and description, streetscape improvements should be considered for several major streets and for some minor streets within the Area in order to create the sense of quality and desirability for both residents and visitors to the Area. This can include repairing worn sidewalks, constructing new sidewalks where missing, planting street trees, erecting way-finding and community signage, and placing appropriate street furniture (benches, trash receptacles) as needed. Also, some street widths do not match their current traffic load and could be reduced in width, or parallel or angled parking could be introduced.

3.6 Publicly Funded Capital Projects

The conditions of public infrastructure in the redevelopment area were observed in preparation of this plan. Streets, sidewalks, streetlights, parks, and other readily visible public infrastructure were determined to be subject to varying levels of deterioration. In some instances, capital improvements have recently been made, such as the repaving and restriping of western sections of Broad Avenue. In other instances, such as along portions of Tillman where pavement and sidewalks are cracked, deteriorated, or even missing, it is evident that no investment has been made in some time.

The age of infrastructure in this Area is advanced enough to require regular maintenance to maintain proper condition; however, some infrastructure has reached its useful life and may require removal and reconstruction to provide the level of service and quality required by current standards. The Plan calls for upgraded public infrastructure (streets, sidewalks, utilities, parks, etc.) to meet current standards and set the stage for significant private investment. Depending upon the availability of TIF funds, some of the plan budget can serve as local match for transportation projects.

3.7 Residential Element

The Redevelopment Plan is intended to remedy a shortage of affordable housing for low and moderate income or elderly residents in the Area. A need exists within the entire Area for more decent and suitable housing affordable to a wide range of incomes.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

The Redevelopment Plan aims to promote residential reinvestment, homeownership, redevelopment, or infill of new housing units (affordable and market-rate) on vacant or underutilized properties. This is accomplished through a variety of methods including site- specific redevelopment, homeowner assistance to maintain existing housing, and the acquisition/disposition of vacant lots for the purpose of constructing new housing.

3.7.1 Affordable Housing Fundamental to the Act is the aim to alleviate poor housing conditions and overcome the lack of affordable or appropriate housing for families and the elderly. Within the Area several projects will provide various housing types oriented for low and moderate-income housing.

The Redevelopment Plan calls for renovation, redevelopment and infill housing within the Area including Tillman Cove Apartments, new ground up apartment construction, and smaller infill housing sites around Brewster Elementary School and throughout the Sam Cooper Boulevard area.

3.8 Recreation and Open Space

Essential to establishing a high quality of life in the area for residents is adequate provisions for parks, recreation and other green spaces. The opportunities for children and families to walk just a few minutes to a neighborhood park to play, walk the dog, meet neighbors, or conduct community gatherings are limited. Children are left, therefore, with limited opportunities for healthy play and exercise, or to build essential social skills. Instead of participating in healthy and engaged activities, children are seen playing in the street, walking the neighborhood, or participating in disorganized groups which are often leading to mischief or ultimately crime.

The Area has a few adequate park spaces within close proximity of residential uses. General use and active recreation parks in the Area include Binghampton, Crenshaw, and Howse Parks as well as the Lester Community Center.

It is a typical best practice of desirable and healthy neighborhoods to contain passive green spaces within an approximately 2-minute walk (530 ft.) and active recreation areas within an approximately 5-minute walk (1320 ft.) of most residences. Based upon these metrics, many existing and potential residential areas are beyond those distances, so park space should be included in new residential development areas. Upgrades to existing or adding new playgrounds are suggested in several locations so as to provide adequate recreation within a few minutes’ walk of a greater number of families.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Bicycle facilities (bike lanes, cycle tracks, signage and signals) are being aggressively pursued throughout the City of Memphis and the region, however the only facilities currently in place is the Shelby Farms Greenline and the Hampline.

3.8.1 New and enhanced Parks and Greenspaces to support residents and stakeholders.

The soon to be completed Hampline in Binghampton connects the Shelby Farms Greenline trail to Overton Park. This best-in-class dedicated bike line will allow pedestrians to safely traverse Tillman Street to Broad Ave and provide easy access to the park.

However, the Shelby Farms Greenline trail currently dead-ends at Tillman and Crenshaw Park, which is in desperate need of improvements. The plan envisions extension of the Shelby Farms Greenline trail at Tillman along the vacant and abandoned railroad right of way to Flicker Street, then connecting to Tobey Park and the Fairgrounds.

The plan also includes enhancements to existing Binghampton, Crenshaw, and Howse Parks as well as improvements to the Lester Community Center.

3.9 Zoning

At this time, it is not anticipated that significant zoning or planning changes are required except perhaps on a case-by-case basis as the specifics of redevelopment projects become clear. The land uses proposed by the Redevelopment Plan are compatible with the existing uses of those particular sites or the areas surrounding those sites, so it is not intended that the proposed redevelopments be incompatible with adjacent uses. The maximum densities and bulk regulations/building requirements for residential or other uses proposed in the Redevelopment Plan are intended to be in accordance with the adopted Unified Development Code of the City of Memphis and Shelby County. Any proposed redevelopment project that does not conform to existing development regulations for that site will be expected to follow the regular process of requesting rezoning, variances or zoning adjustment as required by the governing body and the Community Redevelopment Plan does not allow a redevelopment project to by-pass any regulations or ordinances established by the governing body.

3.10 Real Estate Acquisition and Disposition

It is recommended that through a public/private partnership between a private developer or non-profit Community Development Corporation, the City of Memphis and the CRA a coordinated effort be made to acquire and develop real estate according to the Redevelopment Plan. Acquisition of property should be conducted through multiple sources, including private

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 developers, non-profit public/private partnerships, Memphis Blight Authority, Shelby County Land Bank, and other partners.

3.11 Current Planned Initiatives

The following are a list of proposed commercial and residential projects in the Area, taken from the Tax Increment Finance Analysis report. The following is a list of potential proposed projects (with partial or full TIF funding):

• Sam Cooper Traffic Calming, Pedestrian Safety Enhancements, and Streetscape Improvements • Enhance east/west pedestrian and vehicular connectivity • Commercial Corridor Improvements / Hampline Streetscape (Tilman Street and Broad Avenue) • New & Redeveloped Affordable Housing Projects • Small Business/Neighborhood Commercial Facade Improvements • Incentives to recruit businesses committed to hiring Binghampton residents • Greenline Extension – Crenshaw Park Improvements • Reconnect North Merton Street at Sam Cooper • Broad Avenue Streetscape Improvements • Safe Routes to Brewster School • Brewster Area Residential Infill Workforce Housing • Tillman Corridor Streetscape Improvements • Tillman Commercial District Infrastructure Improvements • Environmental Cleanup • Blight Remediation along Hollywood and throughout neighborhood • Lester Community Center Improvements • Cypress Creek / Storm water Improvements

3.11.1 Snapshot of the Commercial projects currently under construction in the Area:

• Walnut Grove Animal Clinic, 2959 Walnut Grove • Choates, 2526 Sam Cooper • Binghampton Gateway Retail Center, Tillman & Sam Cooper

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

• Memphis Veterinary Specialists, 2970 & 2980 Broad • Liquor Store renovation, 2655 Broad • NCE Realty 16-unit apartment renovation, 528 East Parkway • Vucon llc, 587 Hollywood

3.11.2 Some of the other area commercial projects currently in the planning process:

• MRG Gateway apartments, East Parkway & Sam Cooper • Hollywood Feed, 447 Maris St • Loeb Warehouses, 2542 Broad & 490 Bingham • 12 Single Family Residential Infill, East Parkway / Autumn • Amy Howard At Home, 478 Hollywood • McCaskill Realty, 2493 Broad • Bingham & Broad, 2563 Broad

3.12 Inclusion Goals:

To further ensure the Binghampton Community TIF benefits and reflects the Binghampton Community, the following goals utilizing TIF investment to support private development:

Threshold for all requests: 1. Development Team includes a role for minority person 2. Contract value for construction firms: 35% minority and/or women owned 3. Contract value for maintenance / service firms: 35% minority and/or women owned

Housing-specific Initiatives: 4. Affordable Housing for residents qualifying as low/moderate income: 50%

Commercial-focused Initiatives: 5. Net new jobs – paying living wage – from commercial tenants will be filled by Binghampton residents: 25% 6. Commercial space leased: 35% minority and/or women owned 7. Commercial store front space lease rates conducive to desired use of commercial corridor

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

CHAPTER 4: UNDERTAKINGS OF THE CRA AND BDC

The BDC proposes to sign a Joint Agreement with the CRA to clarify roles and responsibilities related to development activities and administration of the TIF. In addition, the BDC will oversee development of a resident-informed prioritization plan to guide housing, commercial, and infrastructure investments. The BDC board of directors, comprised of residents, business owners, non-profit organization leaders, and property owners will further guide the planning efforts.

4.1 Binghampton Development Corporation (BDC) Governance

The BDC shall represent the Binghampton neighborhood as the steward the Community Redevelopment Plan and make recommendations to the CRA on applications for expenditures from the TIF Fund. The TIF activities shall be managed by or under direction of the BDC board of directors.

4.1.1 General Corporate Powers

Subject to the provisions and limitations of the Tennessee Nonprofit Corporation Act and any other applicable laws, and subject to any limitations of the charter or bylaws regarding actions that require approval of the members, the corporation's activities shall be managed, and all corporate powers shall be exercised, by or under the direction of the board.

4.1.2 Number and Representation Requirements of Directors

The Board of Directors will maintain at least one-third of its membership for residents of low- income neighborhoods, other low-income community residents, or elected representatives of low-income neighborhood organizations.

4.2 Undertakings by the BDC

Those undertakings, activities or projects that the Binghampton Development Corporation (BDC) can embark upon initially include (additional items to be added in the future): • Serve as the official community representation and steward of the Binghampton Community Redevelopment Plan Area. • Establish communication mechanisms to effectively represent consensus on neighborhood issues. • Respond to CRA enquires related to a neighborhood’s position on issues and goals affecting the neighborhood.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

• Evaluate each CRA application for expenditures from the TIF Fund and provide recommendations. • Recuse its position as the official community representative on any BDC TIF funding application and transfer this authority to the CRA.

4.3 Undertakings by the CRA

Those undertakings, activities or projects that the CRA and/or the City of Memphis can embark upon initially include (additional items to be added in the future): • Assist financially in the redevelopment of affordable and market-rate housing and the redevelopment of existing blighted apartments in the area. • Establish a program for scattered site affordable housing new construction and housing rehabilitation of existing residential structures. • Work in conjunction with the Memphis Land Bank, the City of Memphis or other agencies to acquire tax-delinquent, vacant, unsafe, surrendered or underutilized properties to make available as sites for developers or homeowners. Temporarily hold property to be later resold, or assembled into larger sites for development. • Support key mixed-use redevelopments which have the potential to provide housing, neighborhood oriented retail services, and jobs in locations convenient to residents. • Work with a the BDC and other for-profit and not-for profit developers for coordinating redevelopment efforts, such as infill housing sites, retail sites, or other strategic private enterprise investments in the study area. • Utilize TIF revenue for infrastructure improvements in key locations in the form of parks and open spaces, sidewalks, storm water drainage, underground utilities, public parking, and street realignment. These improvements should be aimed toward areas ripe for redevelopment or reinvestment, preparing them for private-sector investment, or in highly visible locations critical to the image of the community. • Utilize TIF revenue for streetscape improvements in key locations where development is likely to occur or where they are highly visible, turning about the image of the neighborhood. Also, certain areas where streets would act to make the area more pedestrian or bicyclist friendly and make parks and recreation areas more accessible. • The CRA shall have no obligation to construct (or cause to be constructed) any Eligible Improvements to the extent that the cost thereof would exceed any available Tax Increment Revenues or proceeds of a Tax Increment Financing Loan.

4.4 Real Estate Acquisition and Disposition

It is recommended that through a public/private partnership between private developer or a non-profit Community Development Corporation and the CRA, a coordinated effort be made to acquire and develop real estate according to the Community Redevelopment Plan. Acquisition of property could be conducted through multiple sources, including private developers, non-profit 37

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 public/private partnerships, Memphis Land Bank, Memphis Blight Authority and other partners. The overall authorization and control of the acquisition would be managed by the CRA.

The properties designated for acquisition shall be primarily vacant and underutilized lots throughout the area. Acquisition may be necessary to provide for the redevelopment of vacant and underutilized land, to eliminate structures which, because of poor initial construction, inadequate maintenance, obsolescence or other conditions, are not suitable for rehabilitation; to eliminate non-conforming land uses which are detrimental to the area or the redevelopment of the Area; to provide for the replatting of land and the development or adjustment of streets, alleys, and pedestrian ways; and to assemble suitable disposition tracts for new commercial, residential, and institutional development. Large-scale property assembly shall take place only after approval of a redevelopment plan for projects within the district. It is not proposed to acquire all acquisition parcels at the time of approval of this Plan, but as funds are available and the private market would support redevelopment.

4.5 Eminent Domain

It is anticipated that a percentage of all negotiations will not result in a contract with a willing seller. Three of the primary causes may be the absence of clear title information, the seller’s opinion that they are not being offered fair compensation, or unwilling sellers. In these and other instances where properties cannot be contracted, a developer within the redevelopment area will meet with CRA and review the impact on the overall development plan. Jointly a decision will be made as to whether the parcels should be acquired through eminent domain. If the decision to proceed with condemnation is made, condemnation authority granted to the CRA will be utilized. The condemnation process will be consistent with the Community Redevelopment Act of 1998 and the Uniform Relocation Act (U.R.A.), however eminent domain should avoid all owner occupied residential properties.

4.6 Accordance with CRA Workable Program The Community Redevelopment Plan is in accordance with the CRA Workable Program in that it describes, in greater detail, the specific revitalization tactics recommended by the Workable Program and how those tactics can be employed within the study area to achieve community revitalization. The Community Redevelopment Plan also specifically describes certain areas and tactics to eliminate and prevent the conditions of slum, blight, and the lack of affordable housing and housing for the elderly within the study area.

4.7 Accordance with Community Redevelopment Act

The Community Redevelopment Plan is also in accordance with the powers granted the CRA through Section 17 of the CRA Act, specifically, by describing the acquisition of slum areas and 38

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 blighted areas; demolition and removal of buildings and improvements; locations for the installation, construction or reconstruction of streets, utilities, parks, and playgrounds; disposition of property; repair and rehabilitation of buildings or other improvements; acquisition of property for the repair or rehabilitation for residential use; acquisition of property prevent the spread of blight; to work with other parties and government agencies for the services, construction, repair or maintenance of streets, roads, public utilities or other facilities; and to conduct those activities in accordance with any federal laws regarding federal financial assistance.

4.8 Accordance with Other Comprehensive Plans

The Binghampton Community Redevelopment Plan has in its preparation referred to and incorporated elements of applicable plans within the City of Memphis and Shelby County, Tennessee, including the Broad Avenue Corridor Plan, the Memphis and Shelby County Community Redevelopment Act Workable Program, and Unified Development Code, The Memphis & Shelby County Greenprint as well as other planning policies and documents as specified by the Division of Planning and Development. Evolution and implementation of the Binghampton Community Redevelopment Plan will also coordinate with the Memphis 3.0 Plan. In so doing, it is in conformance with the comprehensive plans of the City of Memphis. (CRA Act Section 12 (b)(2))

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

CHAPTER 5: FINANCIAL RESOURCES

5.1 Financial Resources

Implementation of the Revitalization Plan requires significant funding due to the current levels of slum and blighted conditions including residential, commercial and industrial properties, and public infrastructure. A combination of funding sources will be required because (1) the area is large; (2) in the majority of the Area there are no major projects that will generate significant revenues; and (3) the market conditions are somewhat weaker in the Area than in other areas of Memphis. Conventional mechanisms for generating revenues through the private sector will have to be combined with innovative funding mechanisms provided by the City of Memphis and Shelby County. A public private partnership among local, state, and federal governments, and private sector institutions, businesses and individuals will be required.

Younger Associates was retained by the Binghampton Development Corporation, to complete an analysis of the estimated value of a potential tax increment financing (TIF) district. The purpose was to determine the feasibility of establishing such a district for the purposes of providing public financing for projects and investments within the Area in order to create the conditions where private investment would take place.

5.2 Tax Increment Financing (TIF)

The primary financing tool that has been recommended in the Redevelopment Plan is Tax Increment Financing (TIF). The local governments, by the authority vested in the Community Redevelopment Agency, are able to establish a Redevelopment District and utilize Tax Increment Financing to facilitate private sector investment. Approval of the appropriate taxing jurisdictions is also required. The TIF would produce revenues as a result of the new private sector investment and increase in the tax base of the area. The increment of tax growth is placed in a Trust Fund that must be used for the benefit of the Area and for eligible uses specified in the Community Redevelopment Act of 1998. This tool is perceived as a logical way to fund development projects because it relies on funds that would not otherwise be produced unless new development takes place and it does not supplant existing revenues from either city or county government.

A tax increment financing district will generate revenues to promote new housing and business development without relying exclusively on appropriated funds. It would complement grants that are likely to be obtained as well as local capital improvement dollars. A combination of revenues from the natural increase in assessments and tax revenues from current and planned projects will generate a sufficient amount of funding to significantly affect the neighborhood.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

The table below provides a forecast of TIF funds over the 30 years of implementation of the plan. This forecast represents a relatively conservative estimate based upon known commercial and residential development. (See Figure 5)

Figure 5: Tax Increment Yield from New Project Developments and Incremental Tax Base

The amount of TIF revenues are predicted based upon the amount of property tax revenue that will be generated in each of the next 30 years that is above and beyond the current year’s tax revenue. Current year (2016 values assuming the TIF district and Trust Fund are established in 2017) tax revenues are calculated to be $2,044,204 million for the City of Memphis and $2,627,404 million for Shelby County. This baseline revenue will continue to flow directly to the City and County in future years, however any natural increase in appraised value which results in an increase in tax assessments, and any new tax revenues from PILOT projects completing that program, will result in additional property taxes above the 2016 baseline to be directed to the Trust Fund.

The baseline revenue amount continues to go to the taxing bodies serving the redevelopment area. This system does not lower the tax revenues collected by the varying taxing districts; nor does it impose special assessments on the redevelopment area. 41

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

In early years, the amount flowing into the Trust Fund is much lower than later years. In order to leverage the power of future tax revenue, revenue bonds could be issued at the outset to create a pool of funds available for redevelopment that is repaid over time. TIF revenues are predicted to accumulate over a 30-year period and be used to pay debt service on revenue bonds. The approximate $26.3 million in estimated TIF funds can be combined with other grants and local funding to generate far more than that amount of available project funds. (This does not include private sector investment or public-sector funding of through other programs.)

It is also proposed that revenue bonds be issued based upon a portion, not the entirety, of the potential TIF revenue. Issuance of bonds on approximately half the projected revenue could occur after several years of TIF revenue establishes a reliable value. This conservative bonding amount on 50% of the projected revenue leaves room for additional bonds to be issued later in the term to accommodate funding of projects that are currently unknown.

5.2.1 The financial forecast is based on the following assumptions:

• The term of the TIF District is 30 years. • Tennessee state legislation allows 30 years, however approval from the state comptroller is required. • Tax rates remain at the current level since no prediction of increases are projected over the life of the TIF. • Several current projects are under a payment in lieu of taxes (PILOT), however incremental tax revenue will contribute to the TIF after expiration of the term of the PILOT. • Changes in assessment will result from new private sector developments (projects) when they are completed. • The transitioning of PILOT projects fully back on to the tax rolls and replacing the in-lieu payment after the expiration of their terms, with property tax payments toward the TIF increment. • 100% capture and use of all actual new incremental property taxes based on calculations of the Shelby County Trustee. • Changes in property assessment, represented by appreciation of the tax base at revaluation intervals. • The 20 plus year bond term is generally preferred so long as a predictable revenue stream established before the bonds are issued. • The appreciation change also reflects any potential changes in the tax rates that may occur over the TIF period.

5.3 Financial Analysis: Sources and Uses of Funds

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Based upon the financial forecast and the needs for funds in the Redevelopment Plan, an estimate of the sources and uses of funds was prepared summarizing the financial analysis for the duration of the project. The table below delineates a potential source and use of funds based upon a limited number of new developments.

The source of funds is a projection based upon the estimated TIF revenues generated from a bond issuance for less than half of the 30-year potential revenue. These funds are not adequate to fully fund the plan that is recommended. If additional funds can be acquired from outside sources or allocated by city government, they will be able to accelerate the rate of improvement in the neighborhood.

The uses of funds noted represents an allocation designed to concentrate activities in areas that will generate the largest positive change in the neighborhood. It must build in flexibility to recognize the market conditions and what it takes to incentivize a project. Whether a particular residential or commercial development materializes is also dependent upon the willingness of private investors to risk capital and devote resources and talent to the projects.

5.4 Loans

It is not uncommon for the local governments to provide a loan to the CRA upon issuance of bonds in order to pay debt service while the annual increment is initially low. In this instance, it is proposed that loans be made to the Trust Fund for the purpose of interest-only debt service in the first five (5) years of the bond issuance. By Year 6, debt payment would include interest and a modest amount of principal and be funded by annual revenue. Repayment of the local government loan would also begin to occur. By Year 10, debt payment on principal would be significantly larger just as annual revenue would be larger. The potential for a local government loan facilitates the availability of funds while not presenting significant risk to the local governments for repayment from TIF proceeds.

If the loan is from proceeds of tax exempt bonds, the proceeds cannot be used for private sector development on private property. It would allow improvements to public infrastructure or public facilities.

The CRA can also seek development loans from other sources such as local banks. With a predictable revenue stream local financial institutions with a commitment to revitalization may be willing to participate individually or in a collaborative fashion with other institutions.

A collaborative between local financial institutions such as commercial banks, savings and loans and credit unions should be pursued to provide construction and permanent mortgage lending for development in the district. This approach provides a source of funds needed for success and 1) minimizes the risk for each institution, 2) provides Community Reinvestment Act credit, and 3) offers new banking relationships for the institutions. 43

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

The loan pool can operate in several ways with each participating bank providing loans for a proportionate amount on a rotating basis or banks can deposit funds in a designated account with a Loan Pool Lending Committee represented by each bank making loan decisions based upon agreed upon criteria.

5.5 Statement of Projected Costs

The projected costs for the redevelopment project are referenced in the description of financial resources. The total projected TIF revenues are approximately $26.27 million over 30 years and currently project costs are $26.27 million (see figure 6: Community Redevelopment Plan Budgeted Use of Funds). This actually represents the public-sector investment in public infrastructure; environmental improvements; equitable community economic development; as well as affordable housing and neighborhood development that is prescribed in the Plan. It can be expected that the private sector investment will reach a figure considerably higher. (CRA Act Section 14 (9))

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Binghampton Community Redevelopment Plan Budget

Category Subtotal

Housing & Neighborhood Development $9,300,000 New & Redeveloped Affordable Housing Projects Residential Infill Workforce Housing Neighborhood Oriented Mixed-Use Development

Infrastructure Improvements $8,500,000 Roadway & Intersection Improvements Streetscape Improvements Shared Public Parking Utility Upgrades

Public Facility Improvements $3,200,000 Parks & Greenspace Enhancements Greenline Improvements Community Center Improvements Public Art

Environmental Improvements & Site Acquisition $3,270,000 Blight Remediation Environmental Clean-up Vacant Property Stablization / Maintenance Public Safety Enhancements Property Acquisition

Community Equitible Economic Development $2,000,000 Community Engagement & Programs Local & Minority Small Business Recruitment Façade Improvement Grants

BUDGET TOTAL $26,270,000

Figure 6: Community Redevelopment Plan Budgeted Use of Funds

5.6 Time Certain for Completion

It is estimated that the time schedule for implementing and completing the Binghampton Community Redevelopment Plan will be from the time-period of 2017 through 2047. (See Figure 7: Community Redevelopment Plan Implementation Schedule.) (CRA Act Section 14 (10

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Figure 7: Community Redevelopment Plan Implementation Schedule

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

5.7 Maximum Opportunity for Private Enterprise and Job Creation

Key to the implementation of the Community Redevelopment Plan is the participation of private enterprise in creating many of the elements of the Plan. Private enterprise should be solicited to build infill housing on vacant lots, construct single-family and multi-family affordable housing and elderly housing, redevelop underutilized property for commercial or residential uses, promote child welfare by including parks, recreation and services within new projects, create and enhance small business with new retail and commercial opportunities. The Plan presumes coordination with the Memphis Land Bank and the Blight Authority of Memphis from which private enterprise can acquire properties for development. Also, the CRA can make financial incentives available to private individuals or developers to provide affordable housing, parks and recreation, or other elements in accordance with the recommendations of this Plan. (CRA Act Section 4 (a))

It is anticipated that the plan will create TBD new jobs, foster growth of businesses owned by minorities and women, and will protect existing locally owned, small business from being displaced. Job growth is anticipated to occur in these sectors: retail, food, small-batch production, art/maker support, and warehouse/commercial. In addition, efforts to foster growth of neighborhood retail entrepreneurs will be enhanced. Positions created as a result of incentives from the TIF Fund will pay living wage or above.

Sixteen development projects have been identified in the TIF district. These operations include multi-family housing, retail, warehousing, retail, veterinary services, and small business offices. The number of direct jobs per each proposed development has not been collected or estimated at this point. However, the developments are projected to yield a net job increase for the City of Memphis and Shelby County. There would also be the creation of indirect jobs in support of the new business operations that will be reflected in the multiplier effect, which differs with business operation type. Furthermore, the construction of these developments as well as the investment in infrastructure will support construction jobs for the number of years that TIF investments continue to be made.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

CHAPTER 6: NEIGHBORHOOD IMPACT

6.1 Neighborhood Impact of the Binghampton Community Redevelopment Plan

If the redevelopment area contains low or moderate-income housing, the Redevelopment Plan must contain a neighborhood impact element which describes in detail the impact of the redevelopment upon the residents of the redevelopment area and the surrounding areas in terms of relocation, traffic circulation, environmental quality, availability of community facilities and services, effect on school population, and other matters affecting the physical and social quality of the neighborhood.

The Binghampton Community Redevelopment Plan planning area does contain low and moderate-income housing, so in accordance with Section 14 (3) of the CRA Act, a description of the neighborhood impact is required. The impact of the proposed redevelopment as planned should maintain or improve the physical and social quality of the community, especially in regards to low and moderate income residents who would be most directly affected by several of the proposed redevelopments. Overall, the quality and living conditions in the Redevelopment Plan area should improve, and not continue to degrade, resulting in a positive impact for those residents.

Likewise, clear measures of a stabilizing and improving neighborhood should be seen, such as stabilizing property values, an increasing property tax base, and increased incidence of homeownership, the steadying of the social infrastructure in the revitalizing area due to less deterioration and less residents moving away from their long-time neighborhood.

6.2 Relocation and Replacement Housing

It is not anticipated that the issue of replacement housing on an involuntary basis will arise. The philosophy of the redevelopment plan is that it is important to maintain the current social structure and neighborhood network that exists in the area today. This translates into the objective of not relocating families and individuals that have made this area their home for many years. Rather the objective is to enhance the quality of life and investment climate for the existing families by eliminating vacant lots, uninhabitable housing units, and create new housing on these properties.

There is not an intention to acquire properties by eminent domain unless a redevelopment opportunity arises that is currently unanticipated and is deemed vital to the overall effort. If this occasion arises, the eminent domain action will have to be approved by the CRA. Relocation assistance would be provided in accordance with the current standards for other programs of the city, in terms of compensation for moving expenses, just compensation for value of the property, and potentially even provision of alternate housing in the area through the new construction or renovation activity associated with the redevelopment program. 48

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Relocation of existing renters is expected to be minimal in the redevelopment area. The redevelopment plan calls for the condemnation process to be consistent with the Community Redevelopment Act of 1998, however eminent domain should avoid all owner occupied residential properties.

Newly constructed residential dwellings are envisioned for currently vacant lots or where structures are in poor physical condition, while vacant and underutilized residential buildings should be renovated. It is anticipated that no homeowner will be unwillingly displaced from their home as the residential program is intended to be focused on infill and vacant property. If relocation were unavoidable, appropriate measures will be undertaken to ensure that it be handled in an equitable and fair way.

6.3 Traffic Circulation

Traffic circulation within the study area will not be adversely affected; no road closures or detours are anticipated outside of normal construction activities. In fact, the proposed streetscape improvements and road extensions are expected to simultaneously improve the network of road facilities resulting in decreased traffic congestion as well as improve the safety of motorists and pedestrians on existing but improved roads. Before any major road project which would change or add to the area road network is undertaken, a traffic study is recommended to fully gauge the impact of such projects on traffic patterns and safety and to determine what form said improvements should take (reduced lane widths, speeds, or modify numbers of lanes, etc.).

6.4 Environmental Quality

Overall, the environmental quality of the planning district based upon the proposed redevelopments should be maintained or improved as a result of the redevelopment. Improved water quality, decreased stormwater runoff and decreased erosion along the creeks that cross the study area should result from redevelopment, bank stabilization and park improvements projects. Air quality is not expected to be impacted significantly one way or another. Environmental remediation will be required on a case-by-case basis, if needed, and will be required if environmental conditions exist.

6.5 Availability of Community Facilities and Services (Parks, etc.)

The Community Redevelopment Plan recommends an increase of parks, recreation, walking trails, and play areas as part of the community facilities and services in the area. Similarly, improvements to local churches, convenience retail, and service providers will result in the maintenance or improvement of facilities and services for the community. 49

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

6.6 Effect on School Population

With the introduction of new housing, both infill residential and new development, the effect on the school population is expected to increase slightly but not enough to immediately warrant new facilities. The demographics in the study area show an aging population with fewer school- aged children and families. Given current demographic profiles the impact is expected to be minimal to the school system.

6.7 Physical and Social Equity

Other physical and social quality effects anticipated by this Community Redevelopment Plan will be the stabilization of property values, increased safety and security, improved social health, and the end to decline and beginning of improvement of the conditions of the neighborhood. These will help stabilize families, improve living conditions, create a stable tax base for the City and County, and serve to stabilize the growth of the community through reinvestment in existing infrastructure and resources.

6.8 Historic Property Impact

6.9 Economic Impact on Adjacent Properties

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017 activities within the neighborhood. All these factors will further attract new investments and developments to the neighborhood and improve the opportunities for existing businesses and properties.

6.10 Expected Benefits to the City of Memphis and Shelby County

Please see Appendix C: Tax Increment Finance Analysis, as completed by Younger Associates, for additional details.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

CONCLUSION

The Binghampton neighborhood has reached a tipping point. Now is the time to leverage years of creative placemaking efforts with a concerted push to positively improve the quality of life for Binghampton residents. As the City watches, Binghampton stands to serve as a prototype for effective community development and place-based strategy. With operating support from the Binghampton Neighborhood TIF District and a strong push over the coming years, lives will be changed, residents will thrive, and dignity and hope will be restored. Binghampton will serve as a model for achieving gains in social, economic, and racial equity as well as decreasing the percent of those living in poverty, as well as a bright spot in Memphis, for the reduction of social, economic and racial disparity.

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Sources:

Broad Corridor Plan, 2006 U.S. Census Bureau, 2000 Census, 2010 Census The Memphis and Shelby County Unified Development Code (UDC) Heritage Trail Community Redevelopment Plan City of Memphis, Tennessee, 2012 Wikipedia, web encyclopedia, https://en.wikipedia.org/wiki/Binghampton,_Memphis Memphis 3.0 Market Housing Study 2017

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

APPENDIX

Appendix A: Targeted Redevelopment Plan Maps

Appendix B: Existing Blight Photographs

Appendix C: Tax Increment Finance Analysis

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Appendix A: Targeted Redevelopment Plan Maps

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Appendix A: Targeted Redevelopment Plan Maps

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Appendix A: Targeted Redevelopment Plan Maps

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Appendix B: Existing Blight Photographs

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Appendix B: Existing Blight Photographs

Binghampton Neighborhood Community Redevelopment Plan July 7, 2017

Appendix C: Tax Increment Finance Analysis

Binghampton TIF District Development New/Incremental Property Tax Designation Summary 30‐Year ‐ 95% Designation Request

30‐Year New Taxes 30‐Year New Taxes 30‐Year Total Taxes 30‐Year Taxes 30‐Year Taxes 30‐Year Taxes 30‐Year Base 30‐Year Base 30‐Years Paid to the City Paid to Shelby Paid to City & County Net Present Development Designated to Designated to Designated for Taxes Paid to the Taxes Paid to Total Tax Memphis County from Base and New Value Trustee's Office CRA Fees Debt Service City of Memphis Shelby County Designated to TIF (Real & Personal) (Real & Personal) Developments MRG $ 66,912 $ 207,589 $ 1,417,527 $ 141,264 $ 177,120 $ 88,321 $ 130,193 $ 536,898 $ 3,944,185 $ 2,923,532 Hollywood Feed $ 3,534 $ 9,505 $ 65,056 $ 43,399 $ 54,415 $ 4,053 $ 5,952 $ 107,820 $ 180,595 $ 133,862 Memphis Veterinary Special $ 28,653 $ 81,960 $ 560,382 $ 115,680 $ 145,042 $ 34,916 $ 51,358 $ 346,995 $ 1,557,242 $ 897,596 Walnut Grove Animal Clinic$ 20,467 $ 52,977 $ 362,840 $ 151,270 $ 189,666 $ 22,607 $ 33,158 $ 396,702 $ 1,006,566 $ 580,186 Loeb Warehouse A $ 56,238 $ 129,334 $ 887,813 $ 615,715 $ 771,997 $ 55,317 $ 80,825 $ 1,523,854 $ 2,457,354 $ 1,416,422 Loeb Warehouse B $ 53,145 $ 131,984 $ 904,644 $ 461,502 $ 578,641 $ 56,365 $ 82,565 $ 1,179,073 $ 2,507,693 $ 1,445,437 Reid Hedgepeth SFD $ 27,637 $ 82,830 $ 565,908 $ 65,040 $ 81,549 $ 35,260 $ 51,930 $ 233,779 $ 1,573,772 $ 907,124 Liquor Store/Restaurant $ 3,882 $ 4,840 $ 33,794 $ 92,881 $ 116,456 $ 2,106 $ 2,989 $ 214,432 $ 91,965 $ 53,009 Amy Howard at Home $ 5,612 $ 12,944 $ 88,846 $ 60,979 $ 76,457 $ 5,536 $ 8,089 $ 151,061 $ 245,929 $ 141,754 NCE Realty $ 6,593 $ 12,104 $ 83,510 $ 109,872 $ 137,760 $ 5,203 $ 7,537 $ 260,373 $ 229,969 $ 132,554 Simple Focus $ 9,136 $ 16,848 $ 116,233 $ 151,309 $ 189,715 $ 7,242 $ 10,493 $ 358,760 $ 320,118 $ 184,516 McCaskill Realty $ 8,133 $ 10,784 $ 75,129 $ 186,665 $ 234,044 $ 4,681 $ 6,671 $ 432,061 $ 204,902 $ 118,106 Bingham & Broad $ 3,511 $ 6,414 $ 44,260 $ 58,899 $ 73,849 $ 2,758 $ 3,994 $ 139,500 $ 121,868 $ 70,245 Choates $ 6,081 $ 14,134 $ 97,000 $ 64,746 $ 81,180 $ 6,044 $ 8,834 $ 160,804 $ 268,541 $ 154,787 GtGateway R RtilCetail Cent er $ 25,391 $ 75,986 $ 519,164 $ 122,311 $ 153,356 $ 32,347 $ 47,638 $ 355,653 $ 1,443 ,743 $ 1,070 ,140 Vulcon LLC $ 3,501 $ 7,013 $ 48,282 $ 51,130 $ 64,108 $ 3,008 $ 4,373 $ 122,619 $ 133,240 $ 76,800 Totals $ 328,425 $ 857,247 $ 5,870,387 $ 2,492,662 $ 3,125,356 $ 365,764 $ 536,601 $ 6,520,383 $ 16,287,684 $ 10,306,070

Property Assessment & Tax Comparison 2016 and 2017 Incremental Tax Yield ‐ Existing Tax Base 2016 Total 2017 Total 2017 Projected City 2017 Projected 2016 Total Difference Incremental Tax 2017 30‐Year Total Net Present Existing Property 2017 Assessment Projected Taxes Projected Taxes of Memphis Tax Shelby County from Assessment 2017 to 2016 to 2016 Incremental Tax Value (City & County) (City & County) from Base Base Commercial/Industrial$ 40,633,160 $ 45,797,405 $ 5,164,245 $ 3,157,197 $ 3,375,269 $ 1,497,575 $ 1,877,694 $ 218,072 $ 6,542,166 $3,770,908 Residential $ 19,490,500 $ 22,104,325 $ 2,613,825 $ 1,514,412 $ 1,629,089 $ 722,811 $ 906,277 $ 114,677 $ 3,440,307 $1,982,999 Total $ 60,123,660 $ 67,901,730 $ 7,778,070 $ 4,671,608 $ 5,004,358 $ 2,220,387 $ 2,783,971 $ 332,749 $ 9,982,474 $ 5,753,907

30 Year Total Taxes Paid to the City 30 Year Total Taxes Paid to Shelby 30‐Year Total Taxes Paid to the City of 30‐Year Total Incremental Tax Designated Net Present Total 30‐Year Tax Yield from New of Memphis from Existing Base and County from Existing Base and New Memphis & Shelby County from Existing to TIF from New Developments & Existing Value Property Developments and New Developments Developments Base and New Developments Tax Base Existing Tax Base: $ 69,470,023 $ 87,181,085 $ 156,651,108 $ 26,270,158 $ 16,059,976 Binghampton TIF District Development

Project: New Construction, Multi-Family 196-Units MRG Total Investment: $ 17,000,000 80% of Investment Assumed for Appraised Value: $ 13,600,000 2016 Appraisal on Real Property - Building & Land $ 360,000 Real Property Incremental Value Included in TIF: $ 13,240,000

Shelby County Tax Schedule City of Memphis Tax Schedule

Real Property Real Property Shelby Funds Net Excess of Current City of Net County Taxes Funds Excess of Current Excess of Current Allocated to Increment Year Over Base Memphis Excess of Current Increment Tax Rate: Allocated to County Debt Remaining City Debt Remaining Allocated to Year Over Base Year Year Over Base Project After CRA Fee Designated to Year Taxes Tax Rate: Year Over Base CRA Fee Designated to $4.10 Trustee's Service Funds Service Funds Project After Taxes Designated for Year Taxes Debt Service Project After Designated for $3.27 Year Taxes Project After (estimate) Office Debt Service City of Memphis & Fees Fees Shelby Co. Fees

Value$ 13,240,000 2% 18% 95% 5% 5% Value$ 13,240,000 32% 95% 5% 5% Year 1 PILOT Year 1 Year 1 PILOT Year 1 Year 2 PILOT Year 2 Year 2 PILOT Year 2 Year 3 PILOT Year 3 Year 3 PILOT Year 3 Year 4 PILOT Year 4 Year 4 PILOT Year 4 Year 5 PILOT Year 5 Year 5 PILOT Year 5 Year 6 PILOT Year 6 Year 6 PILOT Year 6 Year 7 PILOT Year 7 Year 7 PILOT Year 7 Year 8 PILOT Year 8 Year 8 PILOT Year 8 Year 9 PILOT Year 9 Year 9 PILOT Year 9 Year 10 PILOT Year 10 Year 10 PILOT Year 10 Year 11 PILOT Year 11 Year 11 PILOT Year 11 Year 12 PILOT Year 12 Year 12 PILOT Year 12 Year 13 PILOT Year 13 Year 13 PILOT Year 13 Year 14 PILOT Year 14 Year 14 PILOT Year 14 Year 15 PILOT Year 15 Year 15 PILOT Year 15 Year 16$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 16$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 17$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 17$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 18$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 18$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 19$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 19$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 20$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 20$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 21$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 21$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 22$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 22$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 23$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 23$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 24$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 24$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 25$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 25$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 26$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 26$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 27$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 27$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 28$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 28$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 29$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 29$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Year 30$ 217,136 4,461$ $ 39,084 $ 173,591 $ 164,911 8,246$ $ 156,666 $ 8,680 Year 30$ 173,179 $ 55,417 $ 117,762 $ 111,874 $ 5,594 $ 106,280 $ 5,888 Total$ 3,257,040 66,912$ $ 586,267 $ 2,603,861 $ 2,473,668 123,683$ $ 2,349,984 $ 130,193 Total $ 2,597,688 $ 831,260 $ 1,766,428 $ 1,678,106 $ 83,905 $ 1,594,201 $ 88,321 Net Present Value $1,741,869 Net Present Value $1,181,663

Total Taxes Designated to the Trustee's Office: $ 66,912 Total Taxes Designated to CRA for Fees: $ 207,589 Total Taxes Designated to Debt Service (City & County): $ 1,417,527 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 130,193 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 88,321 City & County Tax on Base Appraisal $ 318,384 Total Taxes Designated to TIF Project: $ 3,944,185 Net Present Value of Taxes Designated to TIF Project: $ 2,923,532 Binghampton TIF District Development

Project: New Construction, Commercial/Retail 5,000 sf Hollywood Feed Total Investment: $ 897,790 80% of Investment Assumed for Appraised Value: $ 718,232 2016 Appraisal on Real Property - Building & Land $ 110,600 Real Property Incremental Value Included in TIF: $ 607,632

Shelby County Tax Schedule City of Memphis Tax Schedule

Real Property Real Property Shelby Funds Net Excess of Current City of Net Excess of Current County Taxes Funds Excess of Current Allocated to Increment Year Over Base Memphis Excess of Current Increment Year Over Base Tax Rate: Allocated to County Debt Remaining City Debt Remaining Allocated to Year Over Base Project After CRA Fee Designated to Year Taxes Tax Rate: Year Over Base CRA Fee Designated to Year Taxes $4.10 Trustee's Service Funds Service Funds Project After Year Taxes Debt Service Project After Designated for $3.27 Year Taxes Project After Designated for City (estimate) Office Debt Service & Fees Fees Shelby Co. Fees of Memphis

Value $ 607,632 2% 18% 95% 5% 5% Value $ 607,632 32% 95% 5% 5% Year 1 PILOT Year 1 Year 1 PILOT Year 1 Year 2 PILOT Year 2 Year 2 PILOT Year 2 Year 3 PILOT Year 3 Year 3 PILOT Year 3 Year 4 PILOT Year 4 Year 4 PILOT Year 4 Year 5 PILOT Year 5 Year 5 PILOT Year 5 Year 6 PILOT Year 6 Year 6 PILOT Year 6 Year 7 PILOT Year 7 Year 7 PILOT Year 7 Year 8 PILOT Year 8 Year 8 PILOT Year 8 Year 9 PILOT Year 9 Year 9 PILOT Year 9 Year 10 PILOT Year 10 Year 10 PILOT Year 10 Year 11 PILOT Year 11 Year 11 PILOT Year 11 Year 12 PILOT Year 12 Year 12 PILOT Year 12 Year 13 PILOT Year 13 Year 13 PILOT Year 13 Year 14 PILOT Year 14 Year 14 PILOT Year 14 Year 15 PILOT Year 15 Year 15 PILOT Year 15 Year 16 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 16 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 17 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 17 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 18 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 18 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 19 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 19 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 20 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 20 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 21 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 21 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 22 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 22 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 23 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 23 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 24 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 24 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 25 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 25 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 26 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 26 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 27 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 27 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 28 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 28 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 29 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 29 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Year 30 $ 9,965 236$ $ 1,794 $ 7,936 $ 7,539 377$ $ 7,162 $ 397 Year 30 $ 7,948 $ 2,543 $ 5,405 $ 5,134 $ 257 $ 4,878 $ 270 Total $ 149,477 3,534$ $ 26,906 $ 119,038 $ 113,086 5,654$ $ 107,432 $ 5,952 Total $ 119,217 $ 38,150 $ 81,068 $ 77,014 $ 3,851 $ 73,164 $ 4,053 Net Present Value $79,631 Net Present Value $54,231

Total Taxes Designated to the Trustee's Office: $ 3,534 Total Taxes Designated to CRA for Fees: $ 9,505 Total Taxes Designated to Debt Service (City & County): $ 65,056 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 5,952 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 4,053 City & County Tax on Base Appraisal $ 97,815 Total Taxes Designated to TIF Project: $ 180,595 Net Present Value of Taxes Designated to TIF Project: $ 133,862 Binghampton TIF District Development

Project: New Construction, Commercial - 24,000 sf Memphis Veterinary Specialist Total Investment: $ 3,639,800 80% of Investment Assumed for Appraised Value: $ 2,911,840 2016 Appraisal on Real Property - Building & Land $ 294,800 Real Property Incremental Value Included in TIF: $ 2,617,040

Shelby County Tax Schedule City of Memphis Tax Schedule

Real Property Real Property Shelby Funds Net Excess of Current City of Net Excess of Current County Excess of Taxes Excess of Funds Allocated to Increment Year Over Base Memphis Increment Year Over Base Tax Rate: Current Year Allocated to County Debt Remaining Current Year City Debt Remaining Allocated to Project After CRA Fee Designated to Year Taxes Tax Rate: CRA Fee Designated to Year Taxes $4.10 Over Base Year Trustee's Service Funds Over Base Year Service Funds Project After Debt Service Project After Designated for $3.27 Project After Designated for City (estimate) Taxes Office Taxes Debt Service & Fees Fees Shelby Co. Fees of Memphis

Value$ 2,617,040 2% 18% 95% 5% 5% Value$ 2,617,040 32% 95% 5% 5% Year 1$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 1 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 2$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 2 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 3$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 3 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 4$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 4 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 5$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 5 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 6$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 6 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 7$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 7 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 8$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 8 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 9$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 9 $ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 10$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 10$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 11$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 11$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 12$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 12$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 13$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 $ 1,626 $ 30,901 $ 1,712 Year 13$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 14$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 14$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 15$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 15$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 16$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 16$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 17$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 17$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 18$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 18$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 19$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 19$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 20$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 20$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 21$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 21$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 22$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 22$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 23$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 23$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 24$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 24$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 25$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 25$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 26 $ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 26$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 27$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 27$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 28$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 28$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 29$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 29$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Year 30$ 42,919 955$ $ 7,726 $ 34,239 $ 32,527 1,626$ $ 30,901 $ 1,712 Year 30$ 34,231 $ 10,954 $ 23,277 $ 22,113 $ 1,106 $ 21,007 $ 1,164 Total$ 1,287,584 28,653$ $ 231,765 $ 1,027,166 $ 975,808 48,790$ $ 927,017 $ 51,358 Total$ 1,026,926 $ 328,616 $ 698,310 $ 663,395 $ 33,170 $ 630,225 $ 34,916 Net Present Value $534,334 Net Present Value $363,262

Total Taxes Designated to the Trustee's Office: $ 28,653 Total Taxes Designated to CRA for Fees: $ 81,960 Total Taxes Designated to Debt Service (City & County): $ 560,382 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 51,358 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 34,916 City & County Tax on Base Appraisal $ 260,721 Total Taxes Designated to TIF Project: $ 1,557,242 Net Present Value of Taxes Designated to TIF Project: $ 897,596 Binghampton TIF District Development

Project: New Construction/Rennovation, Commercial - 6,000 sf Walnut Grove Animal Clinic Total Investment: $ 2,600,000 80% of Investment Assumed for Appraised Value: $ 2,080,000 2016 Appraisal on Real Property - Building & Land $ 385,500 Real Property Incremental Value Included in TIF: $ 1,694,500

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 1,694,500 2% 18% 95% 5% 5% Value$ 1,694,500 32% 95% 5% 5% Year 1$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 1 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 2$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 2 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 3$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 3 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 4$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 4 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 5$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 5 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 6$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 6 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 7$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 7 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 8$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 8 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 9$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 9 $ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 10$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 10$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 11$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 11$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 12$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 12$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 13$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 $ 1,050 $ 19,950 $ 1,105 Year 13$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 14$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 14$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 15$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 15$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 16$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 16$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 17$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 17$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 18$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 18$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 19$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 19$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 20$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 20$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 21$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 21$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 22$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 22$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 23$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 23$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 24$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 24$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 25$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 25$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 26 $ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 26$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 27$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 27$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 28$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 28$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 29$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 29$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Year 30$ 27,790 682$ $ 5,002 $ 22,105 $ 21,000 1,050$ $ 19,950 $ 1,105 Year 30$ 22,164 $ 7,092 $ 15,072 $ 14,318 $ 716 $ 13,602 $ 754 Total $ 833,694 20,467$ $ 150,065 $ 663,162 $ 630,004 31,500$ $ 598,504 $ 33,158 Total $ 664,922 $ 212,775 $ 452,147 $ 429,539 $ 21,477 $ 408,063 $ 22,607 Net Present Value $344,978 Net Present Value $235,208

Total Taxes Designated to the Trustee's Office: $ 20,467 Total Taxes Designated to CRA for Fees: $ 52,977 Total Taxes Designated to Debt Service (City & County): $ 362,840 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 33,158 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 22,607 City & County Tax on Base Appraisal $ 340,936 Total Taxes Designated to TIF Project: $ 1,006,566 Net Present Value of Taxes Designated to TIF Project: $ 580,186 Binghampton TIF District Development

Project: New Construction, Commercial/Residential Loeb Warehouse - A Total Investment: $ 7,144,100 80% of Investment Assumed for Appraised Value: $ 5,715,280 2016 Appraisal on Real Property - Building & Land $ 1,569,100 Real Property Incremental Value Included in TIF: $ 4,146,180

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 4,146,180 2% 18% 95% 5% 5% Value$ 4,146,180 32% 95% 5% 5% Year 1$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 1 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 2$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 2 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 3$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 3 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 4$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 4 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 5$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 5 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 6$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 6 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 7$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 7 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 8$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 8 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 9$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 9 $ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 10$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 10$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 11$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 11$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 12$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 12$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 13$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 $ 2,559 $ 48,630 $ 2,694 Year 13$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 14$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 14$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 15$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 15$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 16$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 16$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 17$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 17$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 18$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 18$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 19$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 19$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 20$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 20$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 21$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 21$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 22$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 22$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 23$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 23$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 24$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 24$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 25$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 25$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 26 $ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 26$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 27$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 27$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 28$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 28$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 29$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 29$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Year 30$ 67,997 1,875$ $ 12,240 $ 53,883 $ 51,189 2,559$ $ 48,630 $ 2,694 Year 30$ 54,232 $ 17,354 $ 36,878 $ 35,034 $ 1,752 $ 33,282 $ 1,844 Total$ 2,039,921 56,238$ $ 367,186 $ 1,616,497 $ 1,535,672 $ 76,784 $ 1,458,888 $ 80,825 Total$ 1,626,961 $ 520,628 $ 1,106,334 $ 1,051,017 $ 52,551 $ 998,466 $ 55,317 Net Present Value $840,905 Net Present Value $575,517

Total Taxes Designated to the Trustee's Office: $ 56,238 Total Taxes Designated to CRA for Fees: $ 129,334 Total Taxes Designated to Debt Service (City & County): $ 887,813 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 80,825 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 55,317 City & County Tax on Base Appraisal $ 1,387,712 Total Taxes Designated to TIF Project: $ 2,457,354 Net Present Value of Taxes Designated to TIF Project: $ 1,416,422 Binghampton TIF District Development

Project: New Construction, Commercial/Residential Loeb Warehouse - B Total Investment: $ 6,751,100 80% of Investment Assumed for Appraised Value: $ 5,400,880 2016 Appraisal on Real Property - Building & Land $ 1,176,100 Real Property Incremental Value Included in TIF: $ 4,224,780

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 4,224,780 2% 18% 95% 5% 5% Value$ 4,224,780 32% 95% 5% 5% Year 1$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 1 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 2$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 2 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 3$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 3 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 4$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 4 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 5$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 5 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 6$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 6 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 7$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 7 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 8$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 8 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 9$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 9 $ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 10$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 10$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 11$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 11$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 12$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 12$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 13$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 $ 2,615 $ 49,677 $ 2,752 Year 13$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 14$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 14$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 15$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 15$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 16$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 16$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 17$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 17$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 18$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 18$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 19$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 19$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 20$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 20$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 21$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 21$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 22$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 22$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 23$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 23$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 24$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 24$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 25$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 25$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 26 $ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 26$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 27$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 27$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 28$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 28$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 29$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 29$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Year 30$ 69,286 1,771$ $ 12,472 $ 55,043 $ 52,291 2,615$ $ 49,677 $ 2,752 Year 30$ 55,260 $ 17,683 $ 37,577 $ 35,698 $ 1,785 $ 33,913 $ 1,879 Total$ 2,078,592 53,145$ $ 374,147 $ 1,651,301 $ 1,568,736 $ 78,437 $ 1,490,299 $ 82,565 Total$ 1,657,804 $ 530,497 $ 1,127,306 $ 1,070,941 $ 53,547 $ 1,017,394 $ 56,365 Net Present Value $859,010 Net Present Value $586,427

Total Taxes Designated to the Trustee's Office: $ 53,145 Total Taxes Designated to CRA for Fees: $ 131,984 Total Taxes Designated to Debt Service (City & County): $ 904,644 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 82,565 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 56,365 City & County Tax on Base Appraisal $ 1,040,143 Total Taxes Designated to TIF Project: $ 2,507,693 Net Present Value of Taxes Designated to TIF Project: $ 1,445,437 Binghampton TIF District Development

Project: New Construction, Single Family Dwellings - 16 Units Reid Hedgepeth Total Investment: $ 5,617,200 80% of Investment Assumed for Appraised Value: $ 4,493,760 2016 Appraisal on Real Property - Building & Land $ 265,200 Real Property Incremental Value Included in TIF: $ 4,228,560

Shelby County Tax Schedule City of Memphis Tax Schedule

Real Property Real Property Shelby Excess of Funds Net Excess of Current City of Net Excess of Current County Taxes Excess of Funds Current Year Allocated to Increment Year Over Base Memphis Increment Year Over Base Tax Rate: Allocated to County Debt Remaining Current Year City Debt Remaining Allocated to Over Base Year Project After CRA Fee Designated to Year Taxes Tax Rate: CRA Fee Designated to Year Taxes $4.10 Trustee's Service Funds Over Base Year Service Funds Project After Taxes (25 Debt Service Project After Designated for $3.27 Project After Designated for City (estimate) Office Taxes Debt Service % Ratio) & Fees Fees Shelby Co. Fees of Memphis

Value$ 4,228,560 2% 18% 95% 5% 5% Value$ 4,228,560 32% 95% 5% 5% Year 1$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 1 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 2$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 2 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 3$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 3 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 4$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 4 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 5$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 5 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 6$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 6 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 7$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 7 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 8$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 8 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 9$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 9 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 10$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 10 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 11$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 11 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 12$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 12 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 13$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 $ 1,644 $ 31,244 $ 1,731 Year 13 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 14$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 14 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 15$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 15 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 16$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 16 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 17$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 17 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 18$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 18 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 19$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 19 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 20$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 20 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 21$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 21 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 22$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 22 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 23$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 23 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 24$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 24 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 25$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 25 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 26 $ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 26 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 27$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 27 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 28$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 28 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 29$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 29 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Year 30$ 43,343 921$ $ 7,802 $ 34,620 $ 32,889 1,644$ $ 31,244 $ 1,731 Year 30 $ 34,568 $ 11,062 $ 23,507 $ 22,331 $ 1,117 $ 21,215 $ 1,175 Total$ 1,300,282 27,637$ $ 234,051 $ 1,038,595 $ 986,665 49,333$ $ 937,332 $ 51,930 Total $ 1,037,054 $ 331,857 $ 705,197 $ 669,937 $ 33,497 $ 636,440 $ 35,260 Net Present Value $540,279 Net Present Value $366,845

Total Taxes Designated to the Trustee's Office: $ 27,637 Total Taxes Designated to CRA for Fees: $ 82,830 Total Taxes Designated to Debt Service (City & County): $ 565,908 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 51,930 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 35,260 City & County Tax on Base Appraisal $ 146,589 Total Taxes Designated to TIF Project: $ 1,573,772 Net Present Value of Taxes Designated to TIF Project: $ 907,124 Binghampton TIF District Development

Project: Renovation, Commercial/Restaurant - 1,600 sf Liquor Store Total Investment: $ 493,150 80% of Investment Assumed for Appraised Value: $ 394,520 2016 Appraisal on Real Property - Building & Land $ 236,700 Real Property Incremental Value Included in TIF: $ 157,820

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 157,820 2% 18% 95% 5% 5% Value$ 157,820 32% 95% 5% 5% Year 1$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 1 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 2 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 2 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 3 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 3 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 4 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 4 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 5 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 5 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 6 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 6 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 7 $ 2,588 $ 129 $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 7 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 8 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 8 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 9 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 9 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 10$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 10 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 11$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 11 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 12$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 12 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 13$ 2,588 129$ $ 466 $ 1,993 $ 1,893 $ 95 $ 1,799 $ 100 Year 13 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 14$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 14 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 15$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 15 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 16$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 16 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 17$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 17 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 18$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 18 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 19$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 19 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 20$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 20 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 21$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 21 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 22$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 22 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 23$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 23 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 24$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 24 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 25$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 25 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 26 $ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 26 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 27$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 27 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 28$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 28 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 29$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 29 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Year 30$ 2,588 129$ $ 466 $ 1,993 $ 1,893 95$ $ 1,799 $ 100 Year 30 $ 2,064 $ 661 $ 1,404 $ 1,334 $ 67 $ 1,267 $ 70 Total $ 77,647 3,882$ $ 13,977 $ 59,789 $ 56,799 2,840$ $ 53,959 $ 2,989 Total $ 61,929 $ 19,817 $ 42,111 $ 40,006 $ 2,000 $ 38,006 $ 2,106 Net Present Value $31,102 Net Present Value $21,906

Total Taxes Designated to the Trustee's Office: $ 3,882 Total Taxes Designated to CRA for Fees: $ 4,840 Total Taxes Designated to Debt Service (City & County): $ 33,794 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 2,989 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 2,106 City & County Tax on Base Appraisal $ 209,337 Total Taxes Designated to TIF Project: $ 91,965 Net Present Value of Taxes Designated to TIF Project: $ 53,009 Binghampton TIF District Development

Project: Renovation, Commercial/Retail/Distribution - 20,000 sf Amy Howard at Home Total Investment: $ 712,900 80% of Investment Assumed for Appraised Value: $ 570,320 2016 Appraisal on Real Property - Building & Land $ 155,400 Real Property Incremental Value Included in TIF: $ 414,920

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 414,920 2% 18% 95% 5% 5% Value$ 414,920 32% 95% 5% 5% Year 1$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 1 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 2 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 2 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 3 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 3 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 4 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 4 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 5 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 5 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 6 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 6 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 7 $ 6,805 $ 187 $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 7 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 8 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 8 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 9 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 9 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 10$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 10 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 11$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 11 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 12$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 12 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 13$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 $ 256 $ 4,867 $ 270 Year 13 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 14$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 14 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 15$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 15 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 16$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 16 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 17$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 17 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 18$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 18 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 19$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 19 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 20$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 20 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 21$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 21 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 22$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 22 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 23$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 23 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 24$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 24 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 25$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 25 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 26 $ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 26 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 27$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 27 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 28$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 28 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 29$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 29 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Year 30$ 6,805 187$ $ 1,225 $ 5,393 $ 5,123 256$ $ 4,867 $ 270 Year 30 $ 5,427 $ 1,737 $ 3,690 $ 3,506 $ 175 $ 3,331 $ 185 Total $ 204,141 5,612$ $ 36,745 $ 161,783 $ 153,694 7,685$ $ 146,009 $ 8,089 Total $ 162,815 $ 52,101 $ 110,714 $ 105,178 $ 5,259 $ 99,919 $ 5,536 Net Present Value $84,160 Net Present Value $57,594

Total Taxes Designated to the Trustee's Office: $ 5,612 Total Taxes Designated to CRA for Fees: $ 12,944 Total Taxes Designated to Debt Service (City & County): $ 88,846 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 8,089 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 5,536 City & County Tax on Base Appraisal $ 137,436 Total Taxes Designated to TIF Project: $ 245,929 Net Present Value of Taxes Designated to TIF Project: $ 141,754 Binghampton TIF District Development

Project: Renovation, Multi-Family - 16 Units 11,000 sf NCE Realty Total Investment: $ 837,500 80% of Investment Assumed for Appraised Value: $ 670,000 2016 Appraisal on Real Property - Building & Land $ 280,000 Real Property Incremental Value Included in TIF: $ 390,000

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 390,000 2% 18% 95% 5% 5% Value$ 390,000 32% 95% 5% 5% Year 1$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 1 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 2 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 2 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 3 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 3 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 4 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 4 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 5 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 5 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 6 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 6 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 7 $ 6,396 $ 220 $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 7 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 8 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 8 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 9 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 9 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 10$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 10 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 11$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 11 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 12$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 12 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 13$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 $ 239 $ 4,535 $ 251 Year 13 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 14$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 14 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 15$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 15 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 16$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 16 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 17$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 17 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 18$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 18 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 19$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 19 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 20$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 20 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 21$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 21 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 22$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 22 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 23$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 23 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 24$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 24 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 25$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 25 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 26 $ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 26 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 27$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 27 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 28$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 28 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 29$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 29 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Year 30$ 6,396 220$ $ 1,151 $ 5,025 $ 4,774 239$ $ 4,535 $ 251 Year 30 $ 5,101 $ 1,632 $ 3,469 $ 3,295 $ 165 $ 3,131 $ 173 Total $ 191,880 6,593$ $ 34,538 $ 150,749 $ 143,211 7,161$ $ 136,051 $ 7,537 Total $ 153,036 $ 48,972 $ 104,064 $ 98,861 $ 4,943 $ 93,918 $ 5,203 Net Present Value $78,420 Net Present Value $54,135

Total Taxes Designated to the Trustee's Office: $ 6,593 Total Taxes Designated to CRA for Fees: $ 12,104 Total Taxes Designated to Debt Service (City & County): $ 83,510 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 7,537 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 5,203 City & County Tax on Base Appraisal $ 247,632 Total Taxes Designated to TIF Project: $ 229,969 Net Present Value of Taxes Designated to TIF Project: $ 132,554 Binghampton TIF District Development

Project: Renovation, Commercial Services - 7,200 sf Simple Focus Total Investment: $ 1,160,525 80% of Investment Assumed for Appraised Value: $ 928,420 2016 Appraisal on Real Property - Building & Land $ 385,600 Real Property Incremental Value Included in TIF: $ 542,820

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 542,820 2% 18% 95% 5% 5% Value$ 542,820 32% 95% 5% 5% Year 1$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 1 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 2 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 2 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 3 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 3 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 4 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 4 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 5 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 5 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 6 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 6 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 7 $ 8,902 $ 305 $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 7 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 8 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 8 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 9 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 9 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 10$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 10 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 11$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 11 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 12$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 12 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 13$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 $ 332 $ 6,313 $ 350 Year 13 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 14$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 14 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 15$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 15 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 16$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 16 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 17$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 17 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 18$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 18 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 19$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 19 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 20$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 20 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 21$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 21 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 22$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 22 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 23$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 23 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 24$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 24 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 25$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 25 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 26 $ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 26 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 27$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 27 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 28$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 28 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 29$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 29 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Year 30$ 8,902 305$ $ 1,602 $ 6,995 $ 6,646 332$ $ 6,313 $ 350 Year 30 $ 7,100 $ 2,272 $ 4,828 $ 4,587 $ 229 $ 4,357 $ 241 Total $ 267,067 9,136$ $ 48,072 $ 209,860 $ 199,367 9,968$ $ 189,398 $ 10,493 Total $ 213,003 $ 68,161 $ 144,842 $ 137,600 $ 6,880 $ 130,720 $ 7,242 Net Present Value $109,169 Net Present Value $75,347

Total Taxes Designated to the Trustee's Office: $ 9,136 Total Taxes Designated to CRA for Fees: $ 16,848 Total Taxes Designated to Debt Service (City & County): $ 116,233 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 10,493 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 7,242 City & County Tax on Base Appraisal $ 341,025 Total Taxes Designated to TIF Project: $ 320,118 Net Present Value of Taxes Designated to TIF Project: $ 184,516 Binghampton TIF District Development

Project: Renovation, Commercial - 16,200 sf McCaskill Realty Total Investment: $ 1,033,200 80% of Investment Assumed for Appraised Value: $ 826,560 2016 Appraisal on Real Property - Building & Land $ 475,700 Real Property Incremental Value Included in TIF: $ 350,860

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 350,860 2% 18% 95% 5% 5% Value$ 350,860 32% 95% 5% 5% Year 1$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 1 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 2 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 2 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 3 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 3 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 4 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 4 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 5 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 5 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 6 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 6 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 7 $ 5,754 $ 271 $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 7 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 8 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 8 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 9 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 9 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 10$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 10 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 11$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 11 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 12$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 12 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 13$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 $ 211 $ 4,014 $ 222 Year 13 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 14$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 14 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 15$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 15 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 16$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 16 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 17$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 17 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 18$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 18 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 19$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 19 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 20$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 20 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 21$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 21 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 22$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 22 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 23$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 23 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 24$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 24 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 25$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 25 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 26 $ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 26 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 27$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 27 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 28$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 28 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 29$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 29 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Year 30$ 5,754 271$ $ 1,036 $ 4,447 $ 4,225 211$ $ 4,014 $ 222 Year 30 $ 4,589 $ 1,469 $ 3,121 $ 2,965 $ 148 $ 2,816 $ 156 Total $ 172,623 8,133$ $ 31,072 $ 133,418 $ 126,747 6,337$ $ 120,409 $ 6,671 Total $ 137,677 $ 44,057 $ 93,621 $ 88,940 $ 4,447 $ 84,493 $ 4,681 Net Present Value $69,404 Net Present Value $48,702

Total Taxes Designated to the Trustee's Office: $ 8,133 Total Taxes Designated to CRA for Fees: $ 10,784 Total Taxes Designated to Debt Service (City & County): $ 75,129 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 6,671 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 4,681 City & County Tax on Base Appraisal $ 420,709 Total Taxes Designated to TIF Project: $ 204,902 Net Present Value of Taxes Designated to TIF Project: $ 118,106 Binghampton TIF District Development

Project: Renovation, Commercial/Retail - 3,150 sf Bingham & Broad Total Investment: $ 446,000 80% of Investment Assumed for Appraised Value: $ 356,800 2016 Appraisal on Real Property - Building & Land $ 150,100 Real Property Incremental Value Included in TIF: $ 206,700

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 206,700 2% 18% 95% 5% 5% Value$ 206,700 32% 95% 5% 5% Year 1$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 1 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 2 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 2 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 3 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 3 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 4 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 4 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 5 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 5 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 6 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 6 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 7 $ 3,390 $ 117 $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 7 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 8 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 8 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 9 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 9 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 10$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 10 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 11$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 11 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 12$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 12 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 13$ 3,390 117$ $ 610 $ 2,663 $ 2,530 $ 126 $ 2,403 $ 133 Year 13 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 14$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 14 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 15$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 15 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 16$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 16 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 17$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 17 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 18$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 18 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 19$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 19 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 20$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 20 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 21$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 21 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 22$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 22 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 23$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 23 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 24$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 24 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 25$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 25 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 26 $ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 26 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 27$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 27 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 28$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 28 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 29$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 29 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Year 30$ 3,390 117$ $ 610 $ 2,663 $ 2,530 126$ $ 2,403 $ 133 Year 30 $ 2,704 $ 865 $ 1,838 $ 1,747 $ 87 $ 1,659 $ 92 Total $ 101,696 3,511$ $ 18,305 $ 79,880 $ 75,886 3,794$ $ 72,092 $ 3,994 Total $ 81,109 $ 25,955 $ 55,154 $ 52,396 $ 2,620 $ 49,777 $ 2,758 Net Present Value $41,554 Net Present Value $28,691

Total Taxes Designated to the Trustee's Office: $ 3,511 Total Taxes Designated to CRA for Fees: $ 6,414 Total Taxes Designated to Debt Service (City & County): $ 44,260 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 3,994 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 2,758 City & County Tax on Base Appraisal $ 132,748 Total Taxes Designated to TIF Project: $ 121,868 Net Present Value of Taxes Designated to TIF Project: $ 70,245 Binghampton TIF District Development

Project: Renovation, Commercial/Retail - 2,368 sf Choates Total Investment: $ 772,500 80% of Investment Assumed for Appraised Value: $ 618,000 2016 Appraisal on Real Property - Building & Land $ 165,000 Real Property Incremental Value Included in TIF: $ 453,000

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 453,000 2% 18% 95% 5% 5% Value$ 453,000 32% 95% 5% 5% Year 1$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 1 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 2 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 2 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 3 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 3 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 4 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 4 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 5 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 5 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 6 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 6 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 7 $ 7,429 $ 203 $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 7 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 8 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 8 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 9 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 9 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 10$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 10 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 11$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 11 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 12$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 12 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 13$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 $ 280 $ 5,315 $ 294 Year 13 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 14$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 14 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 15$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 15 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 16$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 16 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 17$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 17 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 18$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 18 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 19$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 19 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 20$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 20 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 21$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 21 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 22$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 22 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 23$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 23 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 24$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 24 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 25$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 25 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 26 $ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 26 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 27$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 27 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 28$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 28 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 29$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 29 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Year 30$ 7,429 203$ $ 1,337 $ 5,889 $ 5,595 280$ $ 5,315 $ 294 Year 30 $ 5,925 $ 1,896 $ 4,029 $ 3,828 $ 191 $ 3,636 $ 201 Total $ 222,876 6,081$ $ 40,118 $ 176,677 $ 167,843 8,392$ $ 159,451 $ 8,834 Total $ 177,757 $ 56,882 $ 120,875 $ 114,831 $ 5,742 $ 109,090 $ 6,044 Net Present Value $91,908 Net Present Value $62,879

Total Taxes Designated to the Trustee's Office: $ 6,081 Total Taxes Designated to CRA for Fees: $ 14,134 Total Taxes Designated to Debt Service (City & County): $ 97,000 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 8,834 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 6,044 City & County Tax on Base Appraisal $ 145,926 Total Taxes Designated to TIF Project: $ 268,541 Net Present Value of Taxes Designated to TIF Project: $ 154,787 Binghampton TIF District Development

Project: New Construction, Commercial/Retail - 2,368 sf Gateway Retail Center Total Investment: $ 6,450,996 80% of Investment Assumed for Appraised Value: $ 5,160,797 2016 Appraisal on Real Property - Building & Land $ 311,700 Real Property Incremental Value Included in TIF: $ 4,849,097

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 4,849,097 2% 18% 95% 5% 5% Value$ 4,849,097 32% 95% 5% 5% Year 1 PILOY Year 1 Year 1 PILOY Year 1 Year 2 PILOY Year 2 Year 2 PILOY Year 2 Year 3 PILOY Year 3 Year 3 PILOY Year 3 Year 4 PILOY Year 4 Year 4 PILOY Year 4 Year 5 PILOY Year 5 Year 5 PILOY Year 5 Year 6 PILOY Year 6 Year 6 PILOY Year 6 Year 7 PILOY Year 7 Year 7 PILOY Year 7 Year 8 PILOY Year 8 Year 8 PILOY Year 8 Year 9 PILOY Year 9 Year 9 PILOY Year 9 Year 10 PILOY Year 10 Year 10 PILOY Year 10 Year 11 PILOY Year 11 Year 11 PILOY Year 11 Year 12 PILOY Year 12 Year 12 PILOY Year 12 Year 13 PILOY Year 13 Year 13 PILOY Year 13 Year 14 PILOY Year 14 Year 14 PILOY Year 14 Year 15 PILOY Year 15 Year 15 PILOY Year 15 Year 16$ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 16 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 17 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 17 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 18 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 18 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 19 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 19 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 20 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 20 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 21 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 21 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 22 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 22 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 23 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 23 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 24 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 24 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 25 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 25 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 26 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 26 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 27 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 27 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 28 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 28 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 29 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 29 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Year 30 $ 79,525 1,693$ $ 14,315 $ 63,518 $ 60,342 3,017$ $ 57,325 $ 3,176 Year 30 $ 63,426 $ 20,296 $ 43,130 $ 40,973 $ 2,049 $ 38,925 $ 2,156 Total $ 1,192,878 25,391$ $ 214,718 $ 952,769 $ 905,130 45,257$ $ 859,874 $ 47,638 Total $ 951,393 $ 304,446 $ 646,947 $ 614,600 $ 30,730 $ 583,870 $ 32,347 Net Present Value $637,361 Net Present Value $432,779

Total Taxes Designated to the Trustee's Office: $ 25,391 Total Taxes Designated to CRA for Fees: $ 75,986 Total Taxes Designated to Debt Service (City & County): $ 519,164 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 47,638 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 32,347 City & County Tax on Base Appraisal $ 275,667 Total Taxes Designated to TIF Project: $ 1,443,743 Net Present Value of Taxes Designated to TIF Project: $ 1,070,140 Binghampton TIF District Development

Project: New Construction, Commercial/Retail - 8,400 sf Vulcon LLC Total Investment: $ 444,730 80% of Investment Assumed for Appraised Value: $ 355,784 2016 Appraisal on Real Property - Building & Land $ 130,300 Real Property Incremental Value Included in TIF: $ 225,484

Shelby County Tax Schedule City of Memphis Tax Schedule

Value$ 225,484 2% 18% 95% 5% 5% Value$ 225,484 32% 95% 5% 5% Year 1$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 1 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 2 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 2 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 3 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 3 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 4 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 4 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 5 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 5 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 6 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 6 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 7 $ 3,698 $ 117 $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 7 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 8 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 8 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 9 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 9 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 10$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 10 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 11$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 11 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 12$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 12 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 13$ 3,698 117$ $ 666 $ 2,916 $ 2,770 $ 138 $ 2,631 $ 146 Year 13 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 14$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 14 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 15$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 15 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 16$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 16 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 17$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 17 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 18$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 18 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 19$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 19 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 20$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 20 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 21$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 21 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 22$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 22 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 23$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 23 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 24$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 24 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 25$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 25 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 26 $ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 26 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 27$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 27 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 28$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 28 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 29$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 29 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Year 30$ 3,698 117$ $ 666 $ 2,916 $ 2,770 138$ $ 2,631 $ 146 Year 30 $ 2,949 $ 944 $ 2,006 $ 1,905 $ 95 $ 1,810 $ 100 Total $ 110,938 3,501$ $ 19,969 $ 87,468 $ 83,095 4,155$ $ 78,940 $ 4,373 Total $ 88,480 $ 28,314 $ 60,166 $ 57,158 $ 2,858 $ 54,300 $ 3,008 Net Present Value $45,501 Net Present Value $31,299

Total Taxes Designated to the Trustee's Office: $ 3,501 Total Taxes Designated to CRA for Fees: $ 7,013 Total Taxes Designated to Debt Service (City & County): $ 48,282 Total New Taxes Paid to Shelby County - (Excludes Fees & Debt Service): $ 4,373 Total New Taxes Paid to City of Memphis - (Excludes Fees & Debt Service) $ 3,008 City & County Tax on Base Appraisal $ 115,237 Total Taxes Designated to TIF Project: $ 133,240 Net Present Value of Taxes Designated to TIF Project: $ 76,800 Binghampton TIF District ‐ Property Appraisal and Assessment ‐ 2016

Projected City Total Projected Appraisal ‐ Appraisal ‐ Assessment ‐ Assessment ‐ Total Projected Shelby Class # Parcels Total Appraisal of Memphis City & County Land Building Land Building Assessment County Tax Tax Taxes Commercial/Industrial 656$ 35,388,500 $ 66,358,500 $ 101,747,000 $ 14,117,840 $ 26,515,320 $ 40,633,160 $ 1,381,527 $ 1,775,669 $ 3,157,197 Residential 1931$ 15,615,300 $ 62,346,700 $ 77,962,000 $ 3,903,825 $ 15,586,675 $ 19,490,500 $ 662,677 $ 851,735 $ 1,514,412 Exempt/No Data 251$ 9,330,300 $ 10,160,100 $ 19,490,400 $ ‐ $ ‐ ‐$ ‐$ $ ‐ $ ‐ Total 2838$ 60,334,100 $ 138,865,300 $ 199,199,400 $ 18,021,665 $ 42,101,995 $ 60,123,660 $ 2,044,204 $ 2,627,404 $ 4,671,608

Binghampton TIF District ‐ Property Assessment & Tax Comparison 2016 and 2017 2016 Total 2017 Difference 2016 Total 2017 Total Difference % Difference Assessment Assessment 2017 to 2016 Projected Taxes Projected Taxes 2017 to 2016

Commercial/Industrial$ 40,633,160 $ 45,797,405 $ 5,164,245 12.7%$ 3,157,197 $ 3,375,269 $ 218,072 Residential $ 19,490,500 $ 22,104,325 $ 2,613,825 13.4%$ 1,514,412 $ 1,629,089 $ 114,677 Total $ 60,123,660 $ 67,901,730 $ 7,778,070 12.9%$ 4,671,608 $ 5,004,358 $ 332,749 Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033001 00001C 33 1C 2347 SUMMER AVE 40%$ 127,600 $ 2,400 $ 130,000 $ 51,040 $ 960 $ 52,000 $ 1,768 $ 2,272 4,040$ $ 51,280 $ (720) $ 3,779 (261)$ 033001 00003 33 3 2359 SUMMER AVE 40%$ 45,300 $ 99,400 $ 144,700 $ 18,120 $ 39,760 $ 57,880 $ 1,968 $ 2,529 4,497$ $ 55,960 $ (1,920) $ 4,124 (373)$ 033001 00007 33 7 2405 SUMMER AVE 40%$ 44,000 $ 54,500 $ 98,500 $ 17,600 $ 21,800 $ 39,400 $ 1,340 $ 1,722 3,061$ $ 38,760 $ (640) $ 2,857 (205)$ 033001 00008 33 8 2419 SUMMER AVE 40%$ 65,800 $ 2,400 $ 68,200 $ 26,320 $ 960 $ 27,280 $ 928 $ 1,192 2,120$ $ 26,960 $ (320) $ 1,987 (133)$ 033001 00009C 33 9C 2439 SUMMER AVE 40%$ 62,000 $ 100 $ 62,100 $ 24,800 $ 40 $ 24,840 $ 845 $ 1,086 1,930$ $ 26,200 1,360$ $ 1,931 1$ 033001 00011C 33 11C 2451 SUMMER AVE 40%$ 193,500 $ 36,100 $ 229,600 $ 77,400 $ 14,440 $ 91,840 $ 3,123 $ 4,013 7,136$ $ 75,000 $ (16,840) $ 5,528 (1,608)$ 033001 00018 33 18 527 HOLLYWOOD ST 40%$ 52,800 $ 77,500 $ 130,300 $ 21,120 $ 31,000 $ 52,120 $ 1,772 $ 2,278 4,050$ $ 98,640 46,520$ $ 7,270 3,220$ 033001 00019 33 19 2446 E FORREST AVE 25%$ 19,000 ‐$ $ 19,000 $ 4,750 $ ‐ $ 4,750 $ 162 $ 208 369$ $ 4,125 $ (625) $ 304 (65)$ 033001 00020 33 20 2440 FORREST AVE 25%$ 20,700 $ 8,300 $ 29,000 $ 5,175 $ 2,075 $ 7,250 $ 247 $ 317 563$ $ 9,475 2,225$ $ 698 135$ 033001 00021 33 21 2434 FORREST AVE 25%$ 24,100 $ 37,300 $ 61,400 $ 6,025 $ 9,325 $ 15,350 $ 522 $ 671 1,193$ $ 12,100 $ (3,250) $ 892 (301)$ 033001 00022 33 22 2430 FORREST AVE 40%$ 24,100 $ 37,400 $ 61,500 $ 9,640 $ 14,960 $ 24,600 $ 836 $ 1,075 1,911$ $ 20,240 $ (4,360) $ 1,492 (420)$ 033001 00023 33 23 2424 FORREST AVE 40%$ 24,200 $ 36,000 $ 60,200 $ 9,680 $ 14,400 $ 24,080 $ 819 $ 1,052 1,871$ $ 19,080 $ (5,000) $ 1,406 (465)$ 033001 00024 33 24 2420 FORREST AVE 40%$ 24,100 $ 37,100 $ 61,200 $ 9,640 $ 14,840 $ 24,480 $ 832 $ 1,070 1,902$ $ 20,160 $ (4,320) $ 1,486 (416)$ 033001 00025 33 25 2414 E FORREST AVE 25%$ 24,300 ‐$ $ 24,300 $ 6,075 ‐$ $ 6,075 $ 207 $ 265 472$ $ 5,225 $ (850) $ 385 (87)$ 033001 00026 33 26 2410 FORREST AVE 40%$ 24,300 $ 27,100 $ 51,400 $ 9,720 $ 10,840 $ 20,560 $ 699 $ 898 1,598$ $ 17,280 $ (3,280) $ 1,274 (324)$ 033001 00027 33 27 2404 FORREST AVE 40%$ 24,300 $ 27,100 $ 51,400 $ 9,720 $ 10,840 $ 20,560 $ 699 $ 898 1,598$ $ 17,880 $ (2,680) $ 1,318 (280)$ 033001 00028 33 28 2400 FORREST AVE 25%$ 24,300 $ 39,700 $ 64,000 $ 6,075 $ 9,925 $ 16,000 $ 544 $ 699 1,243$ $ 19,975 3,975$ $ 1,472 229$ 033001 00029 33 29 2394 FORREST AVE 40%$ 24,100 $ 28,400 $ 52,500 $ 9,640 $ 11,360 $ 21,000 $ 714 $ 918 1,632$ $ 19,720 $ (1,280) $ 1,453 (178)$ 033001 00030 33 30 2388 FORREST AVE 40%$ 24,100 $ 42,600 $ 66,700 $ 9,640 $ 17,040 $ 26,680 $ 907 $ 1,166 2,073$ $ 20,560 $ (6,120) $ 1,515 (558)$ 033001 00031 33 31 2384 FORREST AVE 40%$ 24,300 $ 106,700 $ 131,000 $ 9,720 $ 42,680 $ 52,400 $ 1,782 $ 2,290 4,071$ $ 43,120 $ (9,280) $ 3,178 (894)$ 033001 00032 33 32 2380 FORREST AVE 25%$ 24,300 $ 65,000 $ 89,300 $ 6,075 $ 16,250 $ 22,325 $ 759 $ 976 1,735$ $ 24,275 1,950$ $ 1,789 54$ 033001 00033 33 33 2374 FORREST AVE 25%$ 24,100 ‐$ $ 24,100 $ 6,025 ‐$ $ 6,025 $ 205 $ 263 468$ $ 5,175 $ (850) $ 381 $ (87) 033001 00034 33 34 2368 FORREST AVE 40%$ 24,100 $ 37,100 $ 61,200 $ 9,640 $ 14,840 $ 24,480 $ 832 $ 1,070 1,902$ $ 19,160 $ (5,320) $ 1,412 (490)$ 033001 00035 33 35 2364 FORREST AVE 40%$ 14,000 $ 75,400 $ 89,400 $ 5,600 $ 30,160 $ 35,760 $ 1,216 $ 1,563 2,779$ $ 36,240 480$ $ 2,671 (108)$ 033001 00036 33 36 2360 FORREST AVE 40%$ 14,900 $ 79,200 $ 94,100 $ 5,960 $ 31,680 $ 37,640 $ 1,280 $ 1,645 2,925$ $ 36,240 $ (1,400) $ 2,671 (254)$ 033001 00037 33 37 528 E PARKWAY 40%$ 53,700 $ 242,700 $ 296,400 $ 21,480 $ 97,080 $ 118,560 $ 4,031 $ 5,181 9,212$ $ 112,000 $ (6,560) $ 8,254 (958)$ 033001 00038 33 38 512 E PARKWAY 40%$ 56,800 $ 108,200 $ 165,000 $ 22,720 $ 43,280 $ 66,000 $ 2,244 $ 2,884 5,128$ $ 106,520 40,520$ $ 7,851 2,722$ 033001 00039 33 39 2357 FORREST AVE 40%$ 30,600 $ 43,000 $ 73,600 $ 12,240 $ 17,200 $ 29,440 $ 1,001 $ 1,287 2,287$ $ 24,040 $ (5,400) $ 1,772 (516)$ 033001 00040 33 40 2365 FORREST AVE 40%$ 17,800 $ 76,300 $ 94,100 $ 7,120 $ 30,520 $ 37,640 $ 1,280 $ 1,645 2,925$ $ 45,000 7,360$ $ 3,317 392$ 033001 00041 33 41 2367 FORREST AVE 40%$ 14,900 $ 140,500 $ 155,400 $ 5,960 $ 56,200 $ 62,160 $ 2,113 $ 2,716 4,830$ $ 45,000 $ (17,160) $ 3,317 (1,513)$ 033001 00042 33 42 2375 FORREST AVE 40%$ 14,900 $ 74,500 $ 89,400 $ 5,960 $ 29,800 $ 35,760 $ 1,216 $ 1,563 2,779$ $ 45,000 9,240$ $ 3,317 538$ 033001 00043 33 43 2381 FORREST AVE 40%$ 14,900 $ 119,700 $ 134,600 $ 5,960 $ 47,880 $ 53,840 $ 1,831 $ 2,353 4,183$ $ 52,760 $ (1,080) $ 3,888 (295)$ 033001 00044 33 44 2385 FORREST AVE 40%$ 14,900 $ 104,900 $ 119,800 $ 5,960 $ 41,960 $ 47,920 $ 1,629 $ 2,094 3,723$ $ 54,640 6,720$ $ 4,027 304$ 033001 00045 33 45 2391 FORREST AVE 40%$ 14,900 $ 104,100 $ 119,000 $ 5,960 $ 41,640 $ 47,600 $ 1,618 $ 2,080 3,699$ $ 54,640 7,040$ $ 4,027 328$ 033001 00046 33 46 2395 FORREST AVE 40%$ 14,900 $ 119,700 $ 134,600 $ 5,960 $ 47,880 $ 53,840 $ 1,831 $ 2,353 4,183$ $ 52,760 $ (1,080) $ 3,888 (295)$ 033001 00047 33 47 2401 FORREST AVE 25%$ 25,800 $ 49,900 $ 75,700 $ 6,450 $ 12,475 $ 18,925 $ 643 $ 827 1,470$ $ 23,375 4,450$ $ 1,723 252$ 033001 00048 33 48 2405 FORREST AVE 25%$ 25,800 $ 24,200 $ 50,000 $ 6,450 $ 6,050 $ 12,500 $ 425 $ 546 971$ $ 16,950 4,450$ $ 1,249 278$ 033001 00049 33 49 2411 FORREST AVE 40%$ 26,000 $ 130,400 $ 156,400 $ 10,400 $ 52,160 $ 62,560 $ 2,127 $ 2,734 4,861$ $ 53,800 $ (8,760) $ 3,965 (896)$ 033001 00050 33 50 2415 FORREST AVE 25%$ 25,800 $ 87,600 $ 113,400 $ 6,450 $ 21,900 $ 28,350 $ 964 $ 1,239 2,203$ $ 28,425 75$ 2,095$ (108)$ 033001 00051 33 51 2419 FORREST AVE 40%$ 25,800 $ 33,600 $ 59,400 $ 10,320 $ 13,440 $ 23,760 $ 808 $ 1,038 1,846$ $ 19,720 $ (4,040) $ 1,453 (393)$ 033001 00052 33 52 2425 FORREST AVE 25%$ 25,800 $ 77,400 $ 103,200 $ 6,450 $ 19,350 $ 25,800 $ 877 $ 1,127 2,005$ $ 25,700 $ (100) $ 1,894 (111)$ 033001 00053 33 53 2431 FORREST AVE 25%$ 26,000 $ 43,700 $ 69,700 $ 6,500 $ 10,925 $ 17,425 $ 592 $ 761 1,354$ $ 24,050 6,625$ $ 1,772 419$ 033001 00054 33 54 2435 FORREST AVE 40%$ 25,800 $ 41,000 $ 66,800 $ 10,320 $ 16,400 $ 26,720 $ 908 $ 1,168 2,076$ $ 20,760 $ (5,960) $ 1,530 (546)$ 033001 00055 33 55 2441 FORREST AVE 25%$ 22,500 $ 54,800 $ 77,300 $ 5,625 $ 13,700 $ 19,325 $ 657 $ 845 1,502$ $ 19,300 $ (25) $ 1,422 (79)$ 033001 00056 33 56 2445 FORREST AVE 25%$ 25,800 $ 43,300 $ 69,100 $ 6,450 $ 10,825 $ 17,275 $ 587 $ 755 1,342$ $ 12,225 $ (5,050) $ 901 (441)$ 033001 00057 33 57 0 FORREST AVE 40%$ 8,000 $ 1,800 $ 9,800 $ 3,200 $ 720 $ 3,920 $ 133 $ 171 305$ $ 6,760 2,840$ $ 498 194$ 033001 00058 33 58 513 HOLLYWOOD ST 40%$ 9,000 $ 31,500 $ 40,500 $ 3,600 $ 12,600 $ 16,200 $ 551 $ 708 1,259$ $ 22,400 6,200$ $ 1,651 392$ 033001 00059 33 59 509 HOLLYWOOD ST 40%$ 20,100 $ 38,400 $ 58,500 $ 8,040 $ 15,360 $ 23,400 $ 796 $ 1,023 1,818$ $ 23,400 ‐$ $ 1,725 (94)$ 033001 00063 33 63 2436 PARKWAY PL 25%$ 23,300 $ 70,200 $ 93,500 $ 5,825 $ 17,550 $ 23,375 $ 795 $ 1,021 1,816$ $ 20,350 $ (3,025) $ 1,500 (316)$ 033001 00064 33 64 2432 PARKWAY PL 25%$ 23,300 $ 84,300 $ 107,600 $ 5,825 $ 21,075 $ 26,900 $ 915 $ 1,176 2,090$ $ 23,325 $ (3,575) $ 1,719 (371)$ 033001 00065 33 65 2426 PARKWAY PL 25%$ 23,300 $ 77,100 $ 100,400 $ 5,825 $ 19,275 $ 25,100 $ 853 $ 1,097 $ 1,950 $ 21,775 $ (3,325) $ 1,605 (345)$ 033001 00066 33 66 2422 PARKWAY PL 25%$ 39,000 $ 77,300 $ 116,300 $ 9,750 $ 19,325 $ 29,075 $ 989 $ 1,271 2,259$ $ 23,700 $ (5,375) $ 1,747 (512)$ 033001 00067C 33 67C 2410 PARKWAY PL 25%$ 39,000 $ 91,500 $ 130,500 $ 9,750 $ 22,875 $ 32,625 $ 1,109 $ 1,426 2,535$ $ 26,750 $ (5,875) $ 1,971 (563)$ 033001 00069 33 69 2406 PARKWAY PL 25%$ 23,300 $ 80,000 $ 103,300 $ 5,825 $ 20,000 $ 25,825 $ 878 $ 1,129 2,007$ $ 22,425 $ (3,400) $ 1,653 (354)$ 033001 00070 33 70 2400 PARKWAY PL 25%$ 23,300 $ 95,300 $ 118,600 $ 5,825 $ 23,825 $ 29,650 $ 1,008 $ 1,296 2,304$ $ 25,825 $ (3,825) $ 1,903 (401)$ 033001 00071 33 71 2396 PARKWAY PL 25%$ 23,300 $ 94,000 $ 117,300 $ 5,825 $ 23,500 $ 29,325 $ 997 $ 1,282 2,279$ $ 25,600 $ (3,725) $ 1,887 (392)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033001 00072 33 72 2390 PARKWAY PL 25%$ 23,300 $ 85,500 $ 108,800 $ 5,825 $ 21,375 $ 27,200 $ 925 $ 1,189 2,113$ $ 32,125 4,925$ $ 2,368 254$ 033001 00073 33 73 2386 PARKWAY PL 25%$ 23,300 $ 89,100 $ 112,400 $ 5,825 $ 22,275 $ 28,100 $ 955 $ 1,228 2,183$ $ 24,400 $ (3,700) $ 1,798 (385)$ 033001 00074 33 74 2380 PARKWAY PL 40%$ 23,300 $ 93,500 $ 116,800 $ 9,320 $ 37,400 $ 46,720 $ 1,588 $ 2,042 3,630$ $ 40,280 $ (6,440) $ 2,969 (662)$ 033001 00075 33 75 2376 PARKWAY PL 25%$ 23,300 $ 90,300 $ 113,600 $ 5,825 $ 22,575 $ 28,400 $ 966 $ 1,241 2,207$ $ 24,625 $ (3,775) $ 1,815 (392)$ 033001 00076 33 76 2370 PARKWAY PL 25%$ 23,300 $ 111,700 $ 135,000 $ 5,825 $ 27,925 $ 33,750 $ 1,148 $ 1,475 2,622$ $ 29,250 $ (4,500) $ 2,156 (467)$ 033001 00077 33 77 2366 PARKWAY PL 25%$ 23,300 $ 67,800 $ 91,100 $ 5,825 $ 16,950 $ 22,775 $ 774 $ 995 1,770$ $ 19,875 $ (2,900) $ 1,465 (305)$ 033001 00078 33 78 2360 PARKWAY PL 25%$ 23,300 $ 116,100 $ 139,400 $ 5,825 $ 29,025 $ 34,850 $ 1,185 $ 1,523 2,708$ $ 30,675 $ (4,175) $ 2,261 (447)$ 033001 00079 33 79 2356 PARKWAY PL 25%$ 23,300 $ 80,400 $ 103,700 $ 5,825 $ 20,100 $ 25,925 $ 881 $ 1,133 2,014$ $ 22,500 $ (3,425) $ 1,658 (356)$ 033001 00080 33 80 2342 PARKWAY PL 40%$ 40,300 $ 90,600 $ 130,900 $ 16,120 $ 36,240 $ 52,360 $ 1,780 $ 2,288 4,068$ $ 99,600 47,240$ $ 7,341 3,272$ 033001 00081 33 81 0 SUMMER AVE 40%$ 12,000 $ 2,300 $ 14,300 $ 4,800 $ 920 $ 5,720 $ 194 $ 250 444$ $ 5,480 $ (240) $ 404 (41)$ 033001 00082 33 82 2371 SUMMER AVE 40%$ 53,800 $ 20,200 $ 74,000 $ 21,520 $ 8,080 $ 29,600 $ 1,006 $ 1,294 2,300$ $ 68,880 39,280$ $ 5,076 2,777$ 033001 00083 33 83 0 SUMMER AVE 40%$ 21,900 $ 2,000 $ 23,900 $ 8,760 $ 800 $ 9,560 $ 325 $ 418 743$ $ 9,120 $ (440) $ 672 (71)$ 033001 00084 33 84 2389 SUMMER AVE 40%$ 65,300 $ 129,300 $ 194,600 $ 26,120 $ 51,720 $ 77,840 $ 2,647 $ 3,402 6,048$ $ 79,080 1,240$ $ 5,828 (220)$ 033001 00085C 33 85C 497 N HOLLYWOOD ST 40%$ 55,400 $ 14,600 $ 70,000 $ 22,160 $ 5,840 $ 28,000 $ 952 $ 1,224 2,176$ $ 26,920 $ (1,080) $ 1,984 (192)$ 033001 00086 33 86 2440 PARKWAY PL 25%$ 22,800 $ 131,900 $ 154,700 $ 5,700 $ 32,975 $ 38,675 $ 1,315 $ 1,690 $ 3,005 $ 32,425 $ (6,250) $ 2,390 (615)$ 033002 00007 33 7 2371 PARKWAY PL 25%$ 18,600 $ 93,300 $ 111,900 $ 4,650 $ 23,325 $ 27,975 $ 951 $ 1,223 2,174$ $ 24,325 $ (3,650) $ 1,793 (381)$ 033002 00008 33 8 2375 PARKWAY pl 25%$ 21,400 $ 116,200 $ 137,600 $ 5,350 $ 29,050 $ 34,400 $ 1,170 $ 1,503 2,673$ $ 29,925 $ (4,475) $ 2,205 (467)$ 033002 00009 33 9 2379 PARKWAY PL 25%$ 23,000 $ 106,300 $ 129,300 $ 5,750 $ 26,575 $ 32,325 $ 1,099 $ 1,413 2,512$ $ 28,600 $ (3,725) $ 2,108 (404)$ 033002 00010 33 10 2385 PARKWAY PL 25%$ 23,300 $ 110,500 $ 133,800 $ 5,825 $ 27,625 $ 33,450 $ 1,137 $ 1,462 2,599$ $ 29,125 $ (4,325) $ 2,147 (453)$ 033002 00011 33 11 2389 PARKWAY pl 25%$ 23,300 $ 89,100 $ 112,400 $ 5,825 $ 22,275 $ 28,100 $ 955 $ 1,228 2,183$ $ 24,375 $ (3,725) $ 1,796 (387)$ 033002 00012 33 12 2395 PARKWAY PL 25%$ 23,300 $ 100,900 $ 124,200 $ 5,825 $ 25,225 $ 31,050 $ 1,056 $ 1,357 2,413$ $ 26,950 $ (4,100) $ 1,986 (426)$ 033002 00013 33 13 2399 PARKWAY PL 25%$ 23,300 $ 69,100 $ 92,400 $ 5,825 $ 17,275 $ 23,100 $ 785 $ 1,009 1,795$ $ 20,000 $ (3,100) $ 1,474 $ (321) 033002 00014 33 14 2405 PARKWAY PL 25%$ 23,300 $ 87,600 $ 110,900 $ 5,825 $ 21,900 $ 27,725 $ 943 $ 1,212 2,154$ $ 24,100 $ (3,625) $ 1,776 (378)$ 033002 00015 33 15 2409 PARKWAY pl 25%$ 23,300 $ 65,200 $ 88,500 $ 5,825 $ 16,300 $ 22,125 $ 752 $ 967 1,719$ $ 19,200 $ (2,925) $ 1,415 (304)$ 033002 00016 33 16 2415 PARKWAY PL 25%$ 23,300 $ 97,800 $ 121,100 $ 5,825 $ 24,450 $ 30,275 $ 1,029 $ 1,323 2,352$ $ 26,325 $ (3,950) $ 1,940 (412)$ 033002 00017 33 17 2421 PARKWAY PL 25%$ 26,800 $ 82,500 $ 109,300 $ 6,700 $ 20,625 $ 27,325 $ 929 $ 1,194 2,123$ $ 23,725 $ (3,600) $ 1,749 (375)$ 033002 00018 33 18 2425 PARKWAY PL 25%$ 23,300 $ 70,500 $ 93,800 $ 5,825 $ 17,625 $ 23,450 $ 797 $ 1,025 1,822$ $ 20,400 $ (3,050) $ 1,503 (319)$ 033002 00019 33 19 2431 PARKWAY PL 25%$ 23,300 $ 79,800 $ 103,100 $ 5,825 $ 19,950 $ 25,775 $ 876 $ 1,126 2,003$ $ 22,450 $ (3,325) $ 1,655 (348)$ 033002 00020 33 20 2435 PARKWAY PL 25%$ 23,300 $ 46,100 $ 69,400 $ 5,825 $ 11,525 $ 17,350 $ 590 $ 758 1,348$ $ 18,850 1,500$ $ 1,389 41$ 033002 00021 33 21 2439 PARKWAY PL 25%$ 23,700 $ 62,400 $ 86,100 $ 5,925 $ 15,600 $ 21,525 $ 732 $ 941 1,672$ $ 18,775 $ (2,750) $ 1,384 (289)$ 033002 00022C 33 22C 485 PARKWAY PL 40%$ 125,100 $ 171,200 $ 296,300 $ 50,040 $ 68,480 $ 118,520 $ 4,030 $ 5,179 9,209$ $ 118,520 ‐$ $ 8,735 (474)$ 033002 00024 33 24 2436 BROAD AVE 25%$ 15,000 $ 35,000 $ 50,000 $ 3,750 $ 8,750 $ 12,500 $ 425 $ 546 971$ $ 12,350 $ (150) $ 910 (61)$ 033002 00025 33 25 2434 BROAD AVE 25%$ 15,000 $ 67,400 $ 82,400 $ 3,750 $ 16,850 $ 20,600 $ 700 $ 900 1,601$ $ 13,700 $ (6,900) $ 1,010 (591)$ 033002 00026 33 26 2432 BROAD AVE 25%$ 15,300 $ 65,200 $ 80,500 $ 3,825 $ 16,300 $ 20,125 $ 684 $ 879 1,564$ $ 13,375 $ (6,750) $ 986 (578)$ 033002 00027 33 27 2428 BROAD AVE 25%$ 22,400 $ 38,700 $ 61,100 $ 5,600 $ 9,675 $ 15,275 $ 519 $ 668 1,187$ $ 15,600 325$ $ 1,150 (37)$ 033002 00028 33 28 2424 BROAD AVE 25%$ 19,200 $ 41,800 $ 61,000 $ 4,800 $ 10,450 $ 15,250 $ 519 $ 666 1,185$ $ 22,025 6,775$ $ 1,623 438$ 033002 00030 33 30 2410 BROAD AVE 25%$ 19,300 $ 15,800 $ 35,100 $ 4,825 $ 3,950 $ 8,775 $ 298 $ 383 682$ $ 14,725 5,950$ $ 1,085 403$ 033002 00031 33 31 2404 BROAD AVE 25%$ 15,700 $ 34,300 $ 50,000 $ 3,925 $ 8,575 $ 12,500 $ 425 $ 546 971$ $ 13,600 1,100$ $ 1,002 31$ 033002 00032 33 32 0 BROAD ST 25%$ 8,500 ‐$ $ 8,500 $ 2,125 ‐$ $ 2,125 $ 72 $ 93 165$ $ 1,875 $ (250) $ 138 (27)$ 033002 00033 33 33 0 BROAD ST 25%$ 8,600 ‐$ $ 8,600 $ 2,150 ‐$ $ 2,150 $ 73 $ 94 167$ $ 1,900 $ (250) $ 140 (27)$ 033002 00034 33 34 0 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,100 $ (150) $ 81 (16)$ 033002 00035 33 35 0 25%$ 1,100 ‐$ $ 1,100 $ 275 ‐$ $ 275 $ 9 $ 12 21$ $ 250 $ (25) $ 18 (3)$ 033004 00001 33 1 2421 AUTUMN AVE 25%$ 5,000 $ 98,500 $ 103,500 $ 1,250 $ 24,625 $ 25,875 $ 880 $ 1,131 2,010$ $ 28,925 3,050$ $ 2,132 121$ 033004 00002 33 2 2425 AUTUMN AVE 25%$ 5,000 $ 98,700 $ 103,700 $ 1,250 $ 24,675 $ 25,925 $ 881 $ 1,133 2,014$ $ 32,600 6,675$ $ 2,403 388$ 033004 00003 33 3 2429 AUTUMN AVE 25%$ 5,000 $ 50,000 $ 55,000 $ 1,250 $ 12,500 $ 13,750 $ 468 $ 601 1,068$ $ 20,825 7,075$ $ 1,535 466$ 033004 00004 33 4 2435 AUTUMN AVE 25%$ 5,000 $ 70,000 $ 75,000 $ 1,250 $ 17,500 $ 18,750 $ 638 $ 819 1,457$ $ 22,500 3,750$ $ 1,658 201$ 033004 00005 33 5 2441 AUTUMN AVE 25%$ 5,000 $ 81,500 $ 86,500 $ 1,250 $ 20,375 $ 21,625 $ 735 $ 945 1,680$ $ 25,125 3,500$ $ 1,852 171$ 033004 00006 33 6 0 AUTUMN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 3,575 2,325$ $ 263 166$ 033004 00007 33 7 0 HOLLYWOOD 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033005 00008 33 8 2393 AUTUMN AVE 25%$ 5,000 $ 80,200 $ 85,200 $ 1,250 $ 20,050 $ 21,300 $ 724 $ 931 1,655$ $ 23,375 2,075$ $ 1,723 68$ 033005 00009 33 9 2399 AUTUMN AVE 25%$ 5,000 $ 77,700 $ 82,700 $ 1,250 $ 19,425 $ 20,675 $ 703 $ 903 $ 1,606 $ 24,450 3,775$ $ 1,802 196$ 033005 00010 33 10 2405 AUTUMN AVE 25%$ 5,000 $ 123,000 $ 128,000 $ 1,250 $ 30,750 $ 32,000 $ 1,088 $ 1,398 2,486$ $ 34,875 2,875$ $ 2,570 84$ 033005 00011 33 11 2409 AUTUMN AVE 25%$ 5,000 $ 129,700 $ 134,700 $ 1,250 $ 32,425 $ 33,675 $ 1,145 $ 1,472 2,617$ $ 42,025 8,350$ $ 3,097 481$ 033005 00017 33 17 2370 CIRCLE AVE 25%$ 5,000 $ 76,800 $ 81,800 $ 1,250 $ 19,200 $ 20,450 $ 695 $ 894 1,589$ $ 24,500 4,050$ $ 1,806 217$ 033005 00018 33 18 2386 CIRCLE AVE 25%$ 5,000 $ 142,600 $ 147,600 $ 1,250 $ 35,650 $ 36,900 $ 1,255 $ 1,613 2,867$ $ 40,000 3,100$ $ 2,948 81$ 033005 00019 33 19 403 WILLIFORD ST 25%$ 5,000 $ 86,400 $ 91,400 $ 1,250 $ 21,600 $ 22,850 $ 777 $ 999 1,775$ $ 25,775 2,925$ $ 1,900 124$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033005 00020 33 20 395 WILLIFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,700 5,450$ $ 494 397$ 033005 00021 33 21 393 WILLIFORD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,700 5,450$ $ 494 397$ 033005 00022 33 22 389 WILLIFORD ST 25%$ 5,000 $ 73,600 $ 78,600 $ 1,250 $ 18,400 $ 19,650 $ 668 $ 859 1,527$ $ 22,925 3,275$ $ 1,690 163$ 033005 00023 33 23 385 WILLIFORD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 3,475 2,225$ $ 256 159$ 033005 00024 33 24 381 WILLIFORD ST 25%$ 5,000 $ 41,800 $ 46,800 $ 1,250 $ 10,450 $ 11,700 $ 398 $ 511 909$ $ 13,050 1,350$ $ 962 53$ 033005 00025 33 25 379 WILLIFORD ST 25%$ 5,000 $ 37,900 $ 42,900 $ 1,250 $ 9,475 $ 10,725 $ 365 $ 469 833$ $ 14,425 3,700$ $ 1,063 230$ 033005 00026 33 26 2375 CIRCLE AVE 25%$ 5,000 $ 138,500 $ 143,500 $ 1,250 $ 34,625 $ 35,875 $ 1,220 $ 1,568 2,787$ $ 38,800 2,925$ $ 2,860 72$ 033005 00027 33 27 2371 CIRCLE AVE 25%$ 5,000 $ 77,500 $ 82,500 $ 1,250 $ 19,375 $ 20,625 $ 701 $ 901 1,603$ $ 24,425 3,800$ $ 1,800 198$ 033005 00028 33 28 2367 CIRCLE AVE 25%$ 5,000 $ 125,500 $ 130,500 $ 1,250 $ 31,375 $ 32,625 $ 1,109 $ 1,426 2,535$ $ 35,025 2,400$ $ 2,581 46$ 033005 00029 33 29 2357 CIRCLE AVE 25%$ 5,000 $ 139,400 $ 144,400 $ 1,250 $ 34,850 $ 36,100 $ 1,227 $ 1,578 2,805$ $ 37,900 1,800$ $ 2,793 (12)$ 033005 00030 33 30 CIRCLE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,500 5,250$ $ 479 382$ 033005 00033 33 33 2347 CIRCLE AVE 25%$ 5,000 $ 105,400 $ 110,400 $ 1,250 $ 26,350 $ 27,600 $ 938 $ 1,206 2,145$ $ 16,000 $ (11,600) $ 1,179 (965)$ 033005 00034 33 34 0 CIRCLE AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033005 00035C 33 35C 388 E PARKWAY 25%$ 5,000 $ 150,600 $ 155,600 $ 1,250 $ 37,650 $ 38,900 $ 1,323 $ 1,700 3,023$ $ 42,625 3,725$ $ 3,141 119$ 033006 00001 33 1 370 E PARKWAY 40%$ 46,300 $ 259,500 $ 305,800 $ 18,520 $ 103,800 $ 122,320 $ 4,159 $ 5,345 $ 9,504 $ 122,920 600$ $ 9,059 (445)$ 033006 00002 33 2 2365 VAN HORN AVE 25%$ 5,000 $ 47,400 $ 52,400 $ 1,250 $ 11,850 $ 13,100 $ 445 $ 572 1,018$ $ 16,725 3,625$ $ 1,233 215$ 033006 00003 33 3 2369 VAN HORN AVE 25%$ 5,000 $ 45,100 $ 50,100 $ 1,250 $ 11,275 $ 12,525 $ 426 $ 547 973$ $ 15,825 3,300$ $ 1,166 193$ 033006 00004 33 4 2373 VAN HORN AVE 25%$ 5,000 $ 48,100 $ 53,100 $ 1,250 $ 12,025 $ 13,275 $ 451 $ 580 1,031$ $ 16,525 3,250$ $ 1,218 186$ 033006 00005 33 5 2379 VAN HORN AVE 25%$ 5,000 $ 105,300 $ 110,300 $ 1,250 $ 26,325 $ 27,575 $ 938 $ 1,205 2,143$ $ 30,300 2,725$ $ 2,233 91$ 033006 00006 33 6 2387 VAN HORN AVE 40%$ 5,000 $ 77,000 $ 82,000 $ 2,000 $ 30,800 $ 32,800 $ 1,115 $ 1,433 2,549$ $ 27,000 $ (5,800) $ 1,990 (559)$ 033006 00008 33 8 369 E WILLIFORD ST 25%$ 5,000 $ 51,400 $ 56,400 $ 1,250 $ 12,850 $ 14,100 $ 479 $ 616 1,096$ $ 32,975 18,875$ $ 2,430 1,335$ 033006 00009 33 9 363 WILLIFORD ST 25%$ 5,000 $ 41,500 $ 46,500 $ 1,250 $ 10,375 $ 11,625 $ 395 $ 508 903$ $ 14,050 $ 2,425 $ 1,035 132$ 033006 00010 33 10 357 WILLIFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,700 5,450$ $ 494 397$ 033006 00011 33 11 353 WILLIFORD ST 25%$ 5,000 $ 125,100 $ 130,100 $ 1,250 $ 31,275 $ 32,525 $ 1,106 $ 1,421 2,527$ $ 35,050 2,525$ $ 2,583 56$ 033006 00012 33 12 349 WILLIFORD ST 25%$ 5,000 $ 62,800 $ 67,800 $ 1,250 $ 15,700 $ 16,950 $ 576 $ 741 1,317$ $ 21,025 4,075$ $ 1,550 233$ 033006 00013 33 13 343 WILLIFORD ST 25%$ 5,000 $ 72,700 $ 77,700 $ 1,250 $ 18,175 $ 19,425 $ 660 $ 849 1,509$ $ 23,100 3,675$ $ 1,702 193$ 033006 00014 33 14 2396 EASTWOOD AVE 25%$ 5,000 $ 93,400 $ 98,400 $ 1,250 $ 23,350 $ 24,600 $ 836 $ 1,075 1,911$ $ 26,075 1,475$ $ 1,922 10$ 033006 00015 33 15 2390 EASTWOOD AVE 25%$ 5,000 $ 89,900 $ 94,900 $ 1,250 $ 22,475 $ 23,725 $ 807 $ 1,037 1,843$ $ 25,350 1,625$ $ 1,868 25$ 033006 00016 33 16 2386 EASTWOOD AVE 25%$ 5,000 $ 90,400 $ 95,400 $ 1,250 $ 22,600 $ 23,850 $ 811 $ 1,042 1,853$ $ 25,475 1,625$ $ 1,878 24$ 033006 00017 33 17 2382 EASTWOOD AVE 25%$ 5,000 $ 90,500 $ 95,500 $ 1,250 $ 22,625 $ 23,875 $ 812 $ 1,043 1,855$ $ 27,100 3,225$ $ 1,997 142$ 033006 00019 33 19 2372 EASTWOOD AVE 25%$ 5,000 $ 118,400 $ 123,400 $ 1,250 $ 29,600 $ 30,850 $ 1,049 $ 1,348 2,397$ $ 33,450 2,600$ $ 2,465 68$ 033006 00020 33 20 2366 EASTWOOD AVE 25%$ 5,000 $ 113,900 $ 118,900 $ 1,250 $ 28,475 $ 29,725 $ 1,011 $ 1,299 2,310$ $ 32,400 2,675$ $ 2,388 78$ 033006 00021 33 21 2362 EASTWOOD AVE 25%$ 5,000 $ 96,900 $ 101,900 $ 1,250 $ 24,225 $ 25,475 $ 866 $ 1,113 1,979$ $ 28,750 3,275$ $ 2,119 139$ 033006 00022 33 22 2356 EASTWOOD AVE 25%$ 5,000 $ 123,500 $ 128,500 $ 1,250 $ 30,875 $ 32,125 $ 1,092 $ 1,404 2,496$ $ 33,550 1,425$ $ 2,473 (23)$ 033006 00023 33 23 2352 EASTWOOD AVE 25%$ 5,000 $ 127,300 $ 132,300 $ 1,250 $ 31,825 $ 33,075 $ 1,125 $ 1,445 2,570$ $ 34,250 1,175$ $ 2,524 (46)$ 033006 00024 33 24 2346 EASTWOOD AVE 25%$ 5,000 $ 130,500 $ 135,500 $ 1,250 $ 32,625 $ 33,875 $ 1,152 $ 1,480 2,632$ $ 35,175 1,300$ $ 2,592 (40)$ 033006 00025 33 25 2342 EASTWOOD AVE 25%$ 5,000 $ 125,300 $ 130,300 $ 1,250 $ 31,325 $ 32,575 $ 1,108 $ 1,424 2,531$ $ 35,000 2,425$ $ 2,580 48$ 033006 00026C 33 26C 358 E PARKWAY 40%$ 47,200 $ 177,800 $ 225,000 $ 18,880 $ 71,120 $ 90,000 $ 3,060 $ 3,933 6,993$ $ 136,240 46,240$ $ 10,041 3,048$ 033006 00027 33 27 2376 EASTWOOD AVE 25%$ 5,000 $ 121,900 $ 126,900 $ 1,250 $ 30,475 $ 31,725 $ 1,079 $ 1,386 2,465$ $ 34,350 2,625$ $ 2,532 67$ 033006 00028 33 28 0 VAN HORN AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,750 5,500$ $ 497 400$ 033006 00029 33 29 2395 VAN HORN AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,750 5,500$ $ 497 400$ 033007 00001 33 1 2341 E EASTWOOD AVE 25%$ 5,000 $ 162,800 $ 167,800 $ 1,250 $ 40,700 $ 41,950 $ 1,426 $ 1,833 3,260$ $ 43,250 1,300$ $ 3,188 (72)$ 033007 00002 33 2 2345 EASTWOOD AVE 25%$ 5,000 $ 64,600 $ 69,600 $ 1,250 $ 16,150 $ 17,400 $ 592 $ 760 1,352$ $ 36,125 18,725$ $ 2,662 1,310$ 033007 00003 33 3 2351 EASTWOOD AVE 25%$ 5,000 $ 129,000 $ 134,000 $ 1,250 $ 32,250 $ 33,500 $ 1,139 $ 1,464 2,603$ $ 34,625 1,125$ $ 2,552 (51)$ 033007 00004 33 4 2355 EASTWOOD AVE 25%$ 5,000 $ 125,100 $ 130,100 $ 1,250 $ 31,275 $ 32,525 $ 1,106 $ 1,421 2,527$ $ 39,375 6,850$ $ 2,902 375$ 033007 00005 33 5 2361 EASTWOOD AVE 25%$ 5,000 $ 134,300 $ 139,300 $ 1,250 $ 33,575 $ 34,825 $ 1,184 $ 1,522 2,706$ $ 49,950 15,125$ $ 3,681 975$ 033007 00006 33 6 2365 EASTWOOD AVE 25%$ 5,000 $ 117,600 $ 122,600 $ 1,250 $ 29,400 $ 30,650 $ 1,042 $ 1,339 2,382$ $ 32,125 1,475$ $ 2,368 (14)$ 033007 00007 33 7 2371 EASTWOOD AVE 25%$ 5,000 $ 91,700 $ 96,700 $ 1,250 $ 22,925 $ 24,175 $ 822 $ 1,056 1,878$ $ 26,275 2,100$ $ 1,936 58$ 033007 00008 33 8 2375 EASTWOOD AVE 25%$ 5,000 $ 126,400 $ 131,400 $ 1,250 $ 31,600 $ 32,850 $ 1,117 $ 1,436 2,552$ $ 34,075 1,225$ $ 2,511 (41)$ 033007 00009 33 9 2381 EASTWOOD AVE 25%$ 5,000 $ 100,800 $ 105,800 $ 1,250 $ 25,200 $ 26,450 $ 899 $ 1,156 2,055$ $ 27,825 1,375$ $ 2,051 (4)$ 033007 00010 33 10 2385 EASTWOOD AVE 25%$ 5,000 $ 104,100 $ 109,100 $ 1,250 $ 26,025 $ 27,275 $ 927 $ 1,192 $ 2,119 $ 28,575 1,300$ $ 2,106 (13)$ 033007 00011 33 11 2389 EASTWOOD AVE 25%$ 5,000 $ 104,000 $ 109,000 $ 1,250 $ 26,000 $ 27,250 $ 927 $ 1,191 2,117$ $ 28,500 1,250$ $ 2,100 (17)$ 033007 00012 33 12 2395 EASTWOOD AVE 25%$ 5,000 $ 76,800 $ 81,800 $ 1,250 $ 19,200 $ 20,450 $ 695 $ 894 1,589$ $ 24,875 4,425$ $ 1,833 244$ 033007 00013 33 13 2399 EASTWOOD AVE 25%$ 5,000 $ 55,700 $ 60,700 $ 1,250 $ 13,925 $ 15,175 $ 516 $ 663 1,179$ $ 19,250 4,075$ $ 1,419 240$ 033007 00014 33 14 2405 EASTWOOD AVE 40%$ 5,000 $ 57,300 $ 62,300 $ 2,000 $ 22,920 $ 24,920 $ 847 $ 1,089 1,936$ $ 14,225 $ (10,695) $ 1,048 (888)$ 033007 00015 33 15 323 WILLIFORD ST 25%$ 5,000 $ 52,300 $ 57,300 $ 1,250 $ 13,075 $ 14,325 $ 487 $ 626 1,113$ $ 18,750 4,425$ $ 1,382 269$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033007 00016 33 16 0 WILLIFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 5,125 3,875$ $ 378 281$ 033007 00017 33 17 315 WILLIFORD ST 25%$ 5,000 $ 67,700 $ 72,700 $ 1,250 $ 16,925 $ 18,175 $ 618 $ 794 1,412$ $ 20,000 1,825$ $ 1,474 62$ 033007 00018 33 18 311 WILLIFORD ST 25%$ 5,000 $ 78,600 $ 83,600 $ 1,250 $ 19,650 $ 20,900 $ 711 $ 913 1,624$ $ 22,950 2,050$ $ 1,691 67$ 033007 00019 33 19 307 WILLIFORD ST 25%$ 5,000 $ 77,900 $ 82,900 $ 1,250 $ 19,475 $ 20,725 $ 705 $ 906 1,610$ $ 24,250 3,525$ $ 1,787 177$ 033007 00020 33 20 303 WILLIFORD ST 25%$ 5,000 $ 52,500 $ 57,500 $ 1,250 $ 13,125 $ 14,375 $ 489 $ 628 1,117$ $ 18,550 4,175$ $ 1,367 250$ 033007 00021 33 21 297 WILLIFORD ST 25%$ 5,000 $ 155,500 $ 160,500 $ 1,250 $ 38,875 $ 40,125 $ 1,364 $ 1,753 3,118$ $ 41,800 1,675$ $ 3,081 (37)$ 033007 00022 33 22 293 WILLIFORD ST 25%$ 5,000 $ 117,100 $ 122,100 $ 1,250 $ 29,275 $ 30,525 $ 1,038 $ 1,334 2,372$ $ 32,275 1,750$ $ 2,379 7$ 033007 00023 33 23 287 WILLIFORD ST 25%$ 5,000 $ 5,900 $ 10,900 $ 1,250 $ 1,475 $ 2,725 $ 93 $ 119 212$ $ 14,400 11,675$ $ 1,061 850$ 033007 00024 33 24 283 WILLIFORD ST 25%$ 5,000 $ 46,600 $ 51,600 $ 1,250 $ 11,650 $ 12,900 $ 439 $ 564 1,002$ $ 17,325 4,425$ $ 1,277 275$ 033007 00025 33 25 277 WILLIFORD ST 40%$ 5,000 $ 96,000 $ 101,000 $ 2,000 $ 38,400 $ 40,400 $ 1,374 $ 1,765 3,139$ $ 28,600 $ (11,800) $ 2,108 (1,031)$ 033007 00027 33 27 263 WILLIFORD ST 25%$ 5,000 $ 65,100 $ 70,100 $ 1,250 $ 16,275 $ 17,525 $ 596 $ 766 1,362$ $ 21,400 3,875$ $ 1,577 215$ 033007 00028 33 28 257 WILLIFORD ST 25%$ 5,000 $ 67,100 $ 72,100 $ 1,250 $ 16,775 $ 18,025 $ 613 $ 788 1,401$ $ 21,875 3,850$ $ 1,612 212$ 033007 00029 33 29 253 WILLIFORD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,700 5,450$ $ 494 397$ 033007 00030 33 30 247 WILLIFORD ST 25%$ 5,000 $ 273,000 $ 278,000 $ 1,250 $ 68,250 $ 69,500 $ 2,363 $ 3,037 5,400$ $ 79,775 10,275$ $ 5,879 479$ 033007 00031 33 31 2346 N STRATHMORE CIR 25%$ 78,300 $ 185,000 $ 263,300 $ 19,575 $ 46,250 $ 65,825 $ 2,238 $ 2,877 $ 5,115 $ 77,225 11,400$ $ 5,691 577$ 033007 00032 33 32 2352 N STRATHMORE CIR 25%$ 61,500 $ 188,900 $ 250,400 $ 15,375 $ 47,225 $ 62,600 $ 2,128 $ 2,736 4,864$ $ 76,825 14,225$ $ 5,662 798$ 033007 00033 33 33 2360 N STRATHMORE CIR 25%$ 60,900 $ 177,200 $ 238,100 $ 15,225 $ 44,300 $ 59,525 $ 2,024 $ 2,601 4,625$ $ 65,975 6,450$ $ 4,862 237$ 033007 00034 33 34 2366 N STRATHMORE CIR 25%$ 60,900 $ 205,100 $ 266,000 $ 15,225 $ 51,275 $ 66,500 $ 2,261 $ 2,906 5,167$ $ 83,950 17,450$ $ 6,187 1,020$ 033007 00035 33 35 2374 N STRATHMORE CIR 25%$ 69,800 $ 249,100 $ 318,900 $ 17,450 $ 62,275 $ 79,725 $ 2,711 $ 3,484 6,195$ $ 83,150 3,425$ $ 6,128 (66)$ 033007 00036 33 36 2378 STRATHMORE CL 25%$ 92,300 $ 142,400 $ 234,700 $ 23,075 $ 35,600 $ 58,675 $ 1,995 $ 2,564 4,559$ $ 97,850 39,175$ $ 7,212 2,652$ 033007 00037 33 37 302 E STRATHMORE CIR 25%$ 94,300 $ 238,500 $ 332,800 $ 23,575 $ 59,625 $ 83,200 $ 2,829 $ 3,636 6,465$ $ 103,425 20,225$ $ 7,622 1,158$ 033007 00038 33 38 300 E STRATHMORE CIR 25%$ 63,500 $ 101,900 $ 165,400 $ 15,875 $ 25,475 $ 41,350 $ 1,406 $ 1,807 3,213$ $ 50,000 $ 8,650 $ 3,685 472$ 033007 00039 33 39 290 E STRATHMORE CIR 25%$ 55,600 $ 124,000 $ 179,600 $ 13,900 $ 31,000 $ 44,900 $ 1,527 $ 1,962 3,489$ $ 55,450 10,550$ $ 4,087 598$ 033007 00040 33 40 282 E STRATHMORE CIR 25%$ 55,400 $ 87,600 $ 143,000 $ 13,850 $ 21,900 $ 35,750 $ 1,216 $ 1,562 2,778$ $ 43,200 7,450$ $ 3,184 406$ 033007 00041 33 41 276 E STRATHMORE CIR 25%$ 55,400 $ 121,000 $ 176,400 $ 13,850 $ 30,250 $ 44,100 $ 1,499 $ 1,927 3,427$ $ 54,300 10,200$ $ 4,002 575$ 033007 00042 33 42 2387 S STRATHMORE CIR 25%$ 63,200 $ 106,600 $ 169,800 $ 15,800 $ 26,650 $ 42,450 $ 1,443 $ 1,855 3,298$ $ 51,500 9,050$ $ 3,796 497$ 033007 00044 33 44 2367 S STRATHMORE CIR 25%$ 56,100 $ 125,000 $ 181,100 $ 14,025 $ 31,250 $ 45,275 $ 1,539 $ 1,979 3,518$ $ 55,900 10,625$ $ 4,120 602$ 033007 00045 33 45 2359 STRATHMORE CL N 25%$ 56,100 $ 119,500 $ 175,600 $ 14,025 $ 29,875 $ 43,900 $ 1,493 $ 1,918 3,411$ $ 54,025 10,125$ $ 3,982 571$ 033007 00046 33 46 2355 STRATHMORE CL N 25%$ 59,600 $ 372,200 $ 431,800 $ 14,900 $ 93,050 $ 107,950 $ 3,670 $ 4,717 8,388$ $ 128,750 20,800$ $ 9,489 1,101$ 033007 00047 33 47 2349 S STRATHMORE CIR 25%$ 74,800 $ 194,800 $ 269,600 $ 18,700 $ 48,700 $ 67,400 $ 2,292 $ 2,945 5,237$ $ 83,950 16,550$ $ 6,187 950$ 033007 00048 33 48 271 WILLIFORD ST 40%$ 5,000 $ 72,700 $ 77,700 $ 2,000 $ 29,080 $ 31,080 $ 1,057 $ 1,358 2,415$ $ 23,160 $ (7,920) $ 1,707 (708)$ 033007 00049 33 49 267 WILLIFORD ST 40%$ 5,000 $ 63,400 $ 68,400 $ 2,000 $ 25,360 $ 27,360 $ 930 $ 1,196 2,126$ $ 23,240 $ (4,120) $ 1,713 (413)$ 033007 00050 33 50 2383 S STRATHMORE CIR 25%$ 148,200 $ 113,800 $ 262,000 $ 37,050 $ 28,450 $ 65,500 $ 2,227 $ 2,862 5,089$ $ 142,500 77,000$ $ 10,502 5,413$ 033007 00051 33 51 2373 S STRATHMORE CIR 25%$ 62,700 $ 174,600 $ 237,300 $ 15,675 $ 43,650 $ 59,325 $ 2,017 $ 2,593 4,610$ $ 73,900 14,575$ $ 5,446 837$ 033008 00001 33 1 292 E PARKWAY N 25%$ 78,900 $ 230,400 $ 309,300 $ 19,725 $ 57,600 $ 77,325 $ 2,629 $ 3,379 6,008$ $ 93,925 16,600$ $ 6,922 914$ 033008 00002 33 2 2351 N STRATHMORE CIR 25%$ 62,300 $ 155,500 $ 217,800 $ 15,575 $ 38,875 $ 54,450 $ 1,851 $ 2,379 4,231$ $ 67,750 13,300$ $ 4,993 762$ 033008 00003 33 3 2365 N STRATHMORE CIR 25%$ 59,300 $ 211,400 $ 270,700 $ 14,825 $ 52,850 $ 67,675 $ 2,301 $ 2,957 5,258$ $ 83,875 16,200$ $ 6,182 923$ 033008 00004 33 4 301 N STRATHMORE CIR 25%$ 81,300 $ 205,000 $ 286,300 $ 20,325 $ 51,250 $ 71,575 $ 2,434 $ 3,128 5,561$ $ 89,050 17,475$ $ 6,563 1,002$ 033008 00005 33 5 281 E STRATHMORE CIR 25%$ 68,000 $ 135,700 $ 203,700 $ 17,000 $ 33,925 $ 50,925 $ 1,731 $ 2,225 3,957$ $ 62,525 11,600$ $ 4,608 651$ 033008 00006 33 6 2382 STRATHMORE CL N 25%$ 81,300 $ 148,800 $ 230,100 $ 20,325 $ 37,200 $ 57,525 $ 1,956 $ 2,514 4,470$ $ 70,275 12,750$ $ 5,179 710$ 033008 00007 33 7 2364 S STRATHMORE CIR 25%$ 60,900 $ 160,700 $ 221,600 $ 15,225 $ 40,175 $ 55,400 $ 1,884 $ 2,421 4,305$ $ 69,050 13,650$ $ 5,089 784$ 033008 00008 33 8 280 E PARKWAY NORTH BLVD 25%$ 121,000 $ 261,600 $ 382,600 $ 30,250 $ 65,400 $ 95,650 $ 3,252 $ 4,180 7,432$ $ 117,975 22,325$ $ 8,695 1,263$ 033009 00001 33 1 234 E PARKWAY 0%$ 79,300 $ 1,300 $ 80,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00002 33 2 233 CRESTMERE PL 25%$ 43,700 $ 104,500 $ 148,200 $ 10,925 $ 26,125 $ 37,050 $ 1,260 $ 1,619 2,879$ $ 45,975 8,925$ $ 3,388 510$ 033009 00003 33 3 229 CRESTMERE PL 25%$ 43,100 $ 140,000 $ 183,100 $ 10,775 $ 35,000 $ 45,775 $ 1,556 $ 2,000 3,557$ $ 57,750 11,975$ $ 4,256 699$ 033009 00004 33 4 221 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00005 33 5 0 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00006 33 6 0 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00007 33 7 0 CRESTMERE PL 0%$ 43,500 ‐$ $ 43,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00008 33 8 0 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00009 33 9 0 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ 033009 00010 33 10 0 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00011 33 11 0 CRESTMERE PL 0%$ 43,700 ‐$ $ 43,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00012 33 12 0 E PARKWAY 0%$ 394,700 ‐$ 394,700$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00013 33 13 200 E PARKWAY N 0%$ 170,200 ‐$ 170,200$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00014 33 14 212 E PARKWAY 0%$ 101,500 ‐$ 101,500$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033009 00015 33 15 0 E PARKWAY 0%$ 101,500 ‐$ 101,500$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033009 00016 33 16 228 E PARKWAY 0%$ 94,500 ‐$ $ 94,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033010 00001 33 1 236 CRESTMERE PL 25%$ 41,700 $ 73,000 $ 114,700 $ 10,425 $ 18,250 $ 28,675 $ 975 $ 1,253 2,228$ $ 34,550 5,875$ $ 2,546 318$ 033010 00002 33 2 233 WILLIFORD ST 25%$ 5,000 $ 105,800 $ 110,800 $ 1,250 $ 26,450 $ 27,700 $ 942 $ 1,210 2,152$ $ 31,025 3,325$ $ 2,287 134$ 033010 00003 33 3 229 WILLIFORD ST 25%$ 5,000 $ 92,500 $ 97,500 $ 1,250 $ 23,125 $ 24,375 $ 829 $ 1,065 1,894$ $ 27,600 3,225$ $ 2,034 140$ 033010 00004 33 4 225 WILLIFORD ST 25%$ 5,000 $ 190,800 $ 195,800 $ 1,250 $ 47,700 $ 48,950 $ 1,664 $ 2,139 3,803$ $ 49,200 250$ $ 3,626 (177)$ 033010 00005 33 5 219 WILLIFORD ST 25%$ 5,000 $ 86,500 $ 91,500 $ 1,250 $ 21,625 $ 22,875 $ 778 $ 1,000 1,777$ $ 26,375 3,500$ $ 1,944 166$ 033010 00006 33 6 211 WILLIFORD ST 25%$ 5,000 $ 79,600 $ 84,600 $ 1,250 $ 19,900 $ 21,150 $ 719 $ 924 1,643$ $ 24,675 3,525$ $ 1,819 175$ 033010 00007 33 7 207 WILLIFORD ST 25%$ 5,000 $ 47,900 $ 52,900 $ 1,250 $ 11,975 $ 13,225 $ 450 $ 578 1,028$ $ 17,600 4,375$ $ 1,297 270$ 033010 00010 33 10 189 WILLIFORD 25%$ 5,000 $ 70,800 $ 75,800 $ 1,250 $ 17,700 $ 18,950 $ 644 $ 828 1,472$ $ 23,175 4,225$ $ 1,708 236$ 033010 00011 33 11 181 WILLIFORD ST 25%$ 5,000 $ 110,100 $ 115,100 $ 1,250 $ 27,525 $ 28,775 $ 978 $ 1,257 2,236$ $ 21,225 $ (7,550) $ 1,564 (672)$ 033010 00012 33 12 175 WILLIFORD ST 25%$ 5,000 $ 100,900 $ 105,900 $ 1,250 $ 25,225 $ 26,475 $ 900 $ 1,157 2,057$ $ 29,325 2,850$ $ 2,161 104$ 033010 00013 33 13 2400 POPLAR AVE 40%$ 208,000 $ 278,100 $ 486,100 $ 83,200 $ 111,240 $ 194,440 $ 6,611 $ 8,497 15,108$ $ 320,280 125,840$ $ 23,605 8,497$ 033010 00014 33 14 0 POPLAR 0%$ 52,800 ‐$ $ 52,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033010 00015 33 15 0 POPLAR 0%$ 63,100 ‐$ $ 63,100 ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ 033010 00016 33 16 176 CRESTMERE PL 25%$ 41,700 $ 99,800 $ 141,500 $ 10,425 $ 24,950 $ 35,375 $ 1,203 $ 1,546 2,749$ $ 43,875 8,500$ $ 3,234 485$ 033010 00017 33 17 180 CRESTMERE PL 25%$ 52,200 $ 72,800 $ 125,000 $ 13,050 $ 18,200 $ 31,250 $ 1,063 $ 1,366 2,428$ $ 65,750 34,500$ $ 4,846 2,418$ 033010 00018 33 18 186 CRESTMERE PL 25%$ 41,700 $ 80,500 $ 122,200 $ 10,425 $ 20,125 $ 30,550 $ 1,039 $ 1,335 2,374$ $ 37,475 6,925$ $ 2,762 388$ 033010 00019 33 19 194 CRESTMERE PL 25%$ 41,700 $ 146,200 $ 187,900 $ 10,425 $ 36,550 $ 46,975 $ 1,597 $ 2,053 3,650$ $ 59,425 12,450$ $ 4,380 730$ 033010 00020 33 20 198 CRESTMERE PL 25%$ 41,700 $ 74,700 $ 116,400 $ 10,425 $ 18,675 $ 29,100 $ 989 $ 1,272 2,261$ $ 35,525 6,425$ $ 2,618 357$ 033010 00021 33 21 206 CRESTMERE PL 25%$ 41,700 $ 110,400 $ 152,100 $ 10,425 $ 27,600 $ 38,025 $ 1,293 $ 1,662 2,955$ $ 47,225 9,200$ $ 3,480 526$ 033010 00022 33 22 212 CRESTMERE PL 25%$ 41,700 $ 109,700 $ 151,400 $ 10,425 $ 27,425 $ 37,850 $ 1,287 $ 1,654 2,941$ $ 47,200 $ 9,350 $ 3,479 538$ 033010 00023 33 23 218 CRESTMERE PL 25%$ 41,700 $ 150,500 $ 192,200 $ 10,425 $ 37,625 $ 48,050 $ 1,634 $ 2,100 3,733$ $ 62,175 14,125$ $ 4,582 849$ 033010 00024 33 24 222 CRESTMERE PL 25%$ 41,700 $ 95,200 $ 136,900 $ 10,425 $ 23,800 $ 34,225 $ 1,164 $ 1,496 2,659$ $ 42,325 8,100$ $ 3,119 460$ 033010 00025 33 25 230 CRESTMERE PL 25%$ 41,700 $ 124,000 $ 165,700 $ 10,425 $ 31,000 $ 41,425 $ 1,408 $ 1,810 3,219$ $ 52,000 10,575$ $ 3,832 614$ 033010 00026 33 26 197 WILLIFORD ST 25%$ 5,000 $ 150,100 $ 155,100 $ 1,250 $ 37,525 $ 38,775 $ 1,318 $ 1,694 3,013$ $ 45,225 6,450$ $ 3,333 320$ 033010 00027 33 27 203 WILLIFORD ST 25%$ 5,000 $ 97,300 $ 102,300 $ 1,250 $ 24,325 $ 25,575 $ 870 $ 1,118 1,987$ $ 30,625 5,050$ $ 2,257 270$ 033011 00001 33 1 404 WILLIFORD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 6,700 5,450$ $ 494 397$ 033011 00002 33 2 403 N HOLLYWOOD ST 25%$ 5,000 $ 22,500 $ 27,500 $ 1,250 $ 5,625 $ 6,875 $ 234 $ 300 534$ $ 3,000 $ (3,875) $ 221 (313)$ 033011 00003 33 3 399 N HOLLYWOOD ST 25%$ 5,000 $ 30,500 $ 35,500 $ 1,250 $ 7,625 $ 8,875 $ 302 $ 388 690$ $ 15,725 6,850$ $ 1,159 469$ 033011 00004 33 4 393 HOLLYWOOD ST 25%$ 5,000 $ 18,700 $ 23,700 $ 1,250 $ 4,675 $ 5,925 $ 201 $ 259 460$ $ 6,400 475$ $ 472 11$ 033011 00005 33 5 381 N HOLLYWOOD ST 25%$ 5,000 $ 88,500 $ 93,500 $ 1,250 $ 22,125 $ 23,375 $ 795 $ 1,021 1,816$ $ 19,300 $ (4,075) $ 1,422 (394)$ 033011 00006 33 6 379 N HOLLYWOOD ST 25%$ 5,000 $ 77,500 $ 82,500 $ 1,250 $ 19,375 $ 20,625 $ 701 $ 901 1,603$ $ 22,050 1,425$ $ 1,625 23$ 033011 00007 33 7 377 N HOLLYWOOD ST 25%$ 5,000 $ 21,100 $ 26,100 $ 1,250 $ 5,275 $ 6,525 $ 222 $ 285 507$ $ 7,950 1,425$ $ 586 79$ 033011 00008 33 8 373 N HOLLYWOOD ST 25%$ 5,000 $ 17,800 $ 22,800 $ 1,250 $ 4,450 $ 5,700 $ 194 $ 249 443$ $ 7,175 1,475$ $ 529 86$ 033011 00009 33 9 369 HOLLYWOOD ST 25%$ 1,000 ‐$ $ 1,000 $ 250 ‐$ $ 250 $ 9 $ 11 19$ $ 250 ‐$ $ 18 (1)$ 033011 00010 33 10 363 N HOLLYWOOD ST 40%$ 5,000 $ 29,800 $ 34,800 $ 2,000 $ 11,920 $ 13,920 $ 473 $ 608 1,082$ $ 17,280 3,360$ $ 1,274 192$ 033011 00011 33 11 359 N HOLLYWOOD ST 25%$ 5,000 $ 500 $ 5,500 $ 1,250 $ 125 $ 1,375 $ 47 $ 60 107$ $ 3,125 1,750$ $ 230 123$ 033011 00012 33 12 357 N HOLLYWOOD ST 25%$ 5,000 $ 17,700 $ 22,700 $ 1,250 $ 4,425 $ 5,675 $ 193 $ 248 441$ $ 7,175 1,500$ $ 529 88$ 033011 00013 33 13 353 E N HOLLYWOOD ST 25%$ 5,000 $ 27,100 $ 32,100 $ 1,250 $ 6,775 $ 8,025 $ 273 $ 351 624$ $ 9,500 1,475$ $ 700 77$ 033011 00014 33 14 347 N HOLLYWOOD ST 25%$ 5,000 $ 6,800 $ 11,800 $ 1,250 $ 1,700 $ 2,950 $ 100 $ 129 229$ $ 5,075 2,125$ $ 374 145$ 033011 00015 33 15 343 N HOLLYWOOD ST 25%$ 5,000 $ 38,900 $ 43,900 $ 1,250 $ 9,725 $ 10,975 $ 373 $ 480 853$ $ 12,225 1,250$ $ 901 48$ 033011 00016 33 16 337 N HOLLYWOOD ST 25%$ 5,000 $ 38,800 $ 43,800 $ 1,250 $ 9,700 $ 10,950 $ 372 $ 479 851$ $ 11,700 750$ $ 862 11$ 033011 00017 33 17 333 E N HOLLYWOOD ST 25%$ 5,000 $ 22,200 $ 27,200 $ 1,250 $ 5,550 $ 6,800 $ 231 $ 297 528$ $ 8,225 1,425$ $ 606 78$ 033011 00018 33 18 329 N HOLLYWOOD ST 25%$ 5,000 $ 18,600 $ 23,600 $ 1,250 $ 4,650 $ 5,900 $ 201 $ 258 458$ $ 7,375 1,475$ $ 544 85$ 033011 00019 33 19 325 N HOLLYWOOD ST 40%$ 5,000 $ 62,100 $ 67,100 $ 2,000 $ 24,840 $ 26,840 $ 913 $ 1,173 2,085$ $ 28,560 1,720$ $ 2,105 19$ 033011 00020 33 20 317 N HOLLYWOOD ST 25%$ 5,000 $ 14,600 $ 19,600 $ 1,250 $ 3,650 $ 4,900 $ 167 $ 214 381$ $ 8,100 3,200$ $ 597 216$ 033011 00021 33 21 311 N HOLLYWOOD ST 25%$ 5,000 $ 20,300 $ 25,300 $ 1,250 $ 5,075 $ 6,325 $ 215 $ 276 491$ $ 7,775 1,450$ $ 573 82$ 033011 00022 33 22 307 N HOLLYWOOD ST 25%$ 5,000 $ 23,800 $ 28,800 $ 1,250 $ 5,950 $ 7,200 $ 245 $ 315 559$ $ 8,675 1,475$ $ 639 80$ 033011 00023 33 23 301 N HOLLYWOOD ST 25%$ 5,000 $ 20,400 $ 25,400 $ 1,250 $ 5,100 $ 6,350 $ 216 $ 277 493$ $ 7,800 1,450$ $ 575 81$ 033011 00024 33 24 295 HOLLYWOOD ST 25%$ 5,000 $ 21,700 $ 26,700 $ 1,250 $ 5,425 $ 6,675 $ 227 $ 292 $ 519 $ 8,125 1,450$ $ 599 80$ 033011 00025 33 25 287 N HOLLYWOOD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033011 00026 33 26 283 N HOLLYWOOD ST 25%$ 5,000 $ 29,500 $ 34,500 $ 1,250 $ 7,375 $ 8,625 $ 293 $ 377 670$ $ 9,925 1,300$ $ 731 61$ 033011 00027 33 27 277 N HOLLYWOOD ST 25%$ 5,000 $ 23,500 $ 28,500 $ 1,250 $ 5,875 $ 7,125 $ 242 $ 311 554$ $ 8,625 1,500$ $ 636 82$ 033011 00028 33 28 273 N HOLLYWOOD ST 25%$ 5,000 $ 29,400 $ 34,400 $ 1,250 $ 7,350 $ 8,600 $ 292 $ 376 668$ $ 9,900 1,300$ $ 730 61$ 033011 00029 33 29 269 N HOLLYWOOD ST 25%$ 5,000 $ 23,200 $ 28,200 $ 1,250 $ 5,800 $ 7,050 $ 240 $ 308 548$ $ 8,450 1,400$ $ 623 75$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033011 00030 33 30 263 HOLLYWOOD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033011 00031 33 31 259 HOLLYWOOD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033011 00032 33 32 257 HOLLYWOOD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033011 00033 33 33 253 N HOLLYWOOD ST 25%$ 5,000 $ 16,700 $ 21,700 $ 1,250 $ 4,175 $ 5,425 $ 184 $ 237 422$ ‐$ $ (5,425) ‐$ (422)$ 033011 00034 33 34 247 N HOLLYWOOD ST 25%$ 5,000 $ 24,600 $ 29,600 $ 1,250 $ 6,150 $ 7,400 $ 252 $ 323 575$ $ 10,475 3,075$ $ 772 197$ 033011 00035 33 35 243 HOLLYWOOD 25%$ 5,000 $ 600 $ 5,600 $ 1,250 $ 150 $ 1,400 $ 48 $ 61 109$ $ 1,450 50$ $ 107 (2)$ 033011 00036 33 36 239 N HOLLYWOOD ST 25%$ 5,000 $ 19,100 $ 24,100 $ 1,250 $ 4,775 $ 6,025 $ 205 $ 263 468$ $ 7,500 1,475$ $ 553 85$ 033011 00037 33 37 231 N HOLLYWOOD ST 25%$ 5,000 $ 29,800 $ 34,800 $ 1,250 $ 7,450 $ 8,700 $ 296 $ 380 676$ $ 10,875 2,175$ $ 801 125$ 033011 00038 33 38 227 N HOLLYWOOD ST 25%$ 5,000 $ 23,900 $ 28,900 $ 1,250 $ 5,975 $ 7,225 $ 246 $ 316 561$ $ 8,650 1,425$ $ 638 76$ 033011 00039 33 39 223 N HOLLYWOOD ST 25%$ 5,000 $ 22,300 $ 27,300 $ 1,250 $ 5,575 $ 6,825 $ 232 $ 298 530$ $ 8,300 1,475$ $ 612 81$ 033011 00040 33 40 217 N HOLLYWOOD ST 40%$ 5,000 $ 50,900 $ 55,900 $ 2,000 $ 20,360 $ 22,360 $ 760 $ 977 1,737$ $ 23,440 1,080$ $ 1,728 (10)$ 033011 00041 33 41 213 N HOLLYWOOD ST 25%$ 5,000 $ 25,600 $ 30,600 $ 1,250 $ 6,400 $ 7,650 $ 260 $ 334 594$ $ 9,025 1,375$ $ 665 71$ 033011 00042 33 42 207 N HOLLYWOOD ST 25%$ 5,000 $ 26,600 $ 31,600 $ 1,250 $ 6,650 $ 7,900 $ 269 $ 345 614$ $ 9,325 1,425$ $ 687 73$ 033011 00043 33 43 203 N HOLLYWOOD ST 25%$ 5,000 $ 32,100 $ 37,100 $ 1,250 $ 8,025 $ 9,275 $ 315 $ 405 721$ $ 10,550 1,275$ $ 778 57$ 033011 00044 33 44 199 N HOLLYWOOD ST 25%$ 5,000 $ 35,300 $ 40,300 $ 1,250 $ 8,825 $ 10,075 $ 343 $ 440 $ 783 $ 11,400 1,325$ $ 840 57$ 033011 00045 33 45 193 N HOLLYWOOD ST 25%$ 5,000 $ 25,800 $ 30,800 $ 1,250 $ 6,450 $ 7,700 $ 262 $ 336 598$ $ 9,075 1,375$ $ 669 71$ 033011 00046 33 46 187 N HOLLYWOOD ST 25%$ 5,000 $ 34,900 $ 39,900 $ 1,250 $ 8,725 $ 9,975 $ 339 $ 436 775$ $ 12,125 2,150$ $ 894 119$ 033011 00047 33 47 183 N HOLLYWOOD ST 25%$ 5,000 $ 20,900 $ 25,900 $ 1,250 $ 5,225 $ 6,475 $ 220 $ 283 503$ $ 7,925 1,450$ $ 584 81$ 033011 00048 33 48 179 N HOLLYWOOD ST 25%$ 5,000 $ 37,400 $ 42,400 $ 1,250 $ 9,350 $ 10,600 $ 360 $ 463 824$ $ 11,800 1,200$ $ 870 46$ 033011 00049 33 49 173 N HOLLYWOOD ST 25%$ 5,000 $ 43,600 $ 48,600 $ 1,250 $ 10,900 $ 12,150 $ 413 $ 531 944$ $ 13,250 1,100$ $ 977 32$ 033011 00050 33 50 167 E HOLLYWOOD ST 25%$ 5,000 $ 33,900 $ 38,900 $ 1,250 $ 8,475 $ 9,725 $ 331 $ 425 756$ $ 11,100 1,375$ $ 818 62$ 033011 00051 33 51 163 N HOLLYWOOD ST 25%$ 5,000 $ 23,700 $ 28,700 $ 1,250 $ 5,925 $ 7,175 $ 244 $ 314 557$ $ 8,575 $ 1,400 $ 632 74$ 033011 00052 33 52 157 N HOLLYWOOD ST 40%$ 5,000 $ 62,900 $ 67,900 $ 2,000 $ 25,160 $ 27,160 $ 923 $ 1,187 2,110$ $ 28,400 1,240$ $ 2,093 (17)$ 033011 00053C 33 53C 2444 POPLAR AVE 40%$ 165,300 $ 144,900 $ 310,200 $ 66,120 $ 57,960 $ 124,080 $ 4,219 $ 5,422 9,641$ $ 126,560 2,480$ $ 9,327 (314)$ 033011 00055 33 55 0 POPLAR AVE 40%$ 46,400 $ 7,700 $ 54,100 $ 18,560 $ 3,080 $ 21,640 $ 736 $ 946 1,681$ $ 21,040 $ (600) $ 1,551 (131)$ 033011 00060 33 60 174 WILLIFORD ST 25%$ 5,000 $ 140,700 $ 145,700 $ 1,250 $ 35,175 $ 36,425 $ 1,238 $ 1,592 2,830$ $ 45,875 9,450$ $ 3,381 551$ 033011 00061 33 61 184 WILLIFORD ST 25%$ 5,000 $ 111,800 $ 116,800 $ 1,250 $ 27,950 $ 29,200 $ 993 $ 1,276 2,269$ $ 32,150 2,950$ $ 2,369 101$ 033011 00062 33 62 192 WILLIFORD ST 25%$ 5,000 $ 118,800 $ 123,800 $ 1,250 $ 29,700 $ 30,950 $ 1,052 $ 1,353 2,405$ $ 34,050 3,100$ $ 2,509 105$ 033011 00063 33 63 200 WILLIFORD ST 25%$ 5,000 $ 56,200 $ 61,200 $ 1,250 $ 14,050 $ 15,300 $ 520 $ 669 1,189$ $ 19,425 4,125$ $ 1,432 243$ 033011 00064 33 64 204 WILLIFORD ST 25%$ 5,000 $ 46,200 $ 51,200 $ 1,250 $ 11,550 $ 12,800 $ 435 $ 559 995$ $ 17,225 4,425$ $ 1,269 275$ 033011 00065 33 65 208 WILLIFORD ST 25%$ 5,000 $ 79,100 $ 84,100 $ 1,250 $ 19,775 $ 21,025 $ 715 $ 919 1,634$ $ 24,600 3,575$ $ 1,813 179$ 033011 00066 33 66 214 WILLIFORD ST 25%$ 5,000 $ 45,400 $ 50,400 $ 1,250 $ 11,350 $ 12,600 $ 428 $ 551 979$ $ 17,025 4,425$ $ 1,255 276$ 033011 00067 33 67 218 WILLIFORD ST 25%$ 5,000 $ 52,300 $ 57,300 $ 1,250 $ 13,075 $ 14,325 $ 487 $ 626 1,113$ $ 20,750 6,425$ $ 1,529 416$ 033011 00068 33 68 222 WILLIFORD ST 40%$ 5,000 $ 80,200 $ 85,200 $ 2,000 $ 32,080 $ 34,080 $ 1,159 $ 1,489 2,648$ $ 26,640 $ (7,440) $ 1,963 (685)$ 033011 00069 33 69 228 WILLIFORD ST 25%$ 5,000 $ 48,700 $ 53,700 $ 1,250 $ 12,175 $ 13,425 $ 456 $ 587 1,043$ $ 17,250 3,825$ $ 1,271 228$ 033011 00070 33 70 232 WILLIFORD ST 25%$ 5,000 $ 146,800 $ 151,800 $ 1,250 $ 36,700 $ 37,950 $ 1,290 $ 1,658 2,949$ $ 39,075 1,125$ $ 2,880 (69)$ 033011 00071 33 71 234 WILLIFORD ST 25%$ 5,000 $ 89,600 $ 94,600 $ 1,250 $ 22,400 $ 23,650 $ 804 $ 1,034 1,838$ $ 26,875 3,225$ $ 1,981 143$ 033011 00072 33 72 242 E WILLIFORD ST 25%$ 5,000 $ 54,900 $ 59,900 $ 1,250 $ 13,725 $ 14,975 $ 509 $ 654 1,164$ $ 19,100 4,125$ $ 1,408 244$ 033011 00073 33 73 248 WILLIFORD ST 25%$ 5,000 $ 44,600 $ 49,600 $ 1,250 $ 11,150 $ 12,400 $ 422 $ 542 963$ $ 16,775 4,375$ $ 1,236 273$ 033011 00074 33 74 254 WILLIFORD ST 25%$ 5,000 $ 47,900 $ 52,900 $ 1,250 $ 11,975 $ 13,225 $ 450 $ 578 1,028$ $ 17,525 4,300$ $ 1,292 264$ 033011 00075 33 75 258 E WILLIFORD ST 25%$ 5,000 $ 113,600 $ 118,600 $ 1,250 $ 28,400 $ 29,650 $ 1,008 $ 1,296 2,304$ $ 31,750 2,100$ $ 2,340 36$ 033011 00076 33 76 264 WILLIFORD ST 25%$ 5,000 $ 64,200 $ 69,200 $ 1,250 $ 16,050 $ 17,300 $ 588 $ 756 1,344$ $ 21,200 3,900$ $ 1,562 218$ 033011 00077 33 77 268 WILLIFORD ST 25%$ 5,000 $ 49,400 $ 54,400 $ 1,250 $ 12,350 $ 13,600 $ 462 $ 594 1,057$ $ 18,000 4,400$ $ 1,327 270$ 033011 00078 33 78 274 WILLIFORD ST 25%$ 5,000 $ 85,000 $ 90,000 $ 1,250 $ 21,250 $ 22,500 $ 765 $ 983 1,748$ $ 25,850 3,350$ $ 1,905 157$ 033011 00079 33 79 278 WILLIFORD ST 25%$ 5,000 $ 47,600 $ 52,600 $ 1,250 $ 11,900 $ 13,150 $ 447 $ 575 1,022$ $ 17,500 4,350$ $ 1,290 268$ 033011 00080 33 80 282 WILLIFORD ST 40%$ 5,000 $ 33,500 $ 38,500 $ 2,000 $ 13,400 $ 15,400 $ 524 $ 673 1,197$ $ 15,560 160$ $ 1,147 (50)$ 033011 00081 33 81 288 WILLIFORD ST 25%$ 5,000 $ 27,100 $ 32,100 $ 1,250 $ 6,775 $ 8,025 $ 273 $ 351 624$ $ 21,950 13,925$ $ 1,618 994$ 033011 00082 33 82 290 WILLIFORD ST 25%$ 5,000 $ 54,300 $ 59,300 $ 1,250 $ 13,575 $ 14,825 $ 504 $ 648 1,152$ $ 18,950 4,125$ $ 1,397 245$ 033011 00083 33 83 300 WILLIFORD ST 25%$ 5,000 $ 53,000 $ 58,000 $ 1,250 $ 13,250 $ 14,500 $ 493 $ 634 1,127$ $ 20,450 5,950$ $ 1,507 381$ 033011 00084 33 84 304 WILLIFORD ST 25%$ 5,000 $ 55,000 $ 60,000 $ 1,250 $ 13,750 $ 15,000 $ 510 $ 656 1,166$ $ 21,125 6,125$ $ 1,557 391$ 033011 00085 33 85 310 WILLIFORD ST 25%$ 5,000 $ 162,100 $ 167,100 $ 1,250 $ 40,525 $ 41,775 $ 1,420 $ 1,826 $ 3,246 $ 42,950 1,175$ $ 3,165 (81)$ 033011 00086 33 86 314 WILLIFORD ST 25%$ 5,000 $ 45,700 $ 50,700 $ 1,250 $ 11,425 $ 12,675 $ 431 $ 554 985$ $ 17,200 4,525$ $ 1,268 283$ 033011 00087 33 87 320 WILLIFORD ST 25%$ 5,000 $ 36,900 $ 41,900 $ 1,250 $ 9,225 $ 10,475 $ 356 $ 458 814$ $ 14,175 3,700$ $ 1,045 231$ 033011 00088 33 88 324 WILLIFORD ST 25%$ 5,000 $ 176,500 $ 181,500 $ 1,250 $ 44,125 $ 45,375 $ 1,543 $ 1,983 3,526$ $ 45,675 300$ $ 3,366 (159)$ 033011 00089 33 89 328 WILLIFORD ST 25%$ 5,000 $ 78,100 $ 83,100 $ 1,250 $ 19,525 $ 20,775 $ 706 $ 908 1,614$ $ 20,625 $ (150) $ 1,520 (94)$ 033011 00090 33 90 330 WILLIFORD ST 25%$ 5,000 $ 37,300 $ 42,300 $ 1,250 $ 9,325 $ 10,575 $ 360 $ 462 822$ $ 11,900 1,325$ $ 877 55$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033011 00091 33 91 334 WILLIFORD ST 25%$ 5,000 $ 78,100 $ 83,100 $ 1,250 $ 19,525 $ 20,775 $ 706 $ 908 1,614$ $ 24,300 3,525$ $ 1,791 177$ 033011 00092 33 92 340 WILLIFORD ST 40%$ 5,000 $ 70,400 $ 75,400 $ 2,000 $ 28,160 $ 30,160 $ 1,025 $ 1,318 2,343$ $ 23,120 $ (7,040) $ 1,704 (639)$ 033011 00093 33 93 344 WILLIFORD ST 25%$ 5,000 $ 46,400 $ 51,400 $ 1,250 $ 11,600 $ 12,850 $ 437 $ 562 998$ $ 17,175 4,325$ $ 1,266 267$ 033011 00094 33 94 348 WILLIFORD ST 40%$ 5,000 $ 68,200 $ 73,200 $ 2,000 $ 27,280 $ 29,280 $ 996 $ 1,280 2,275$ $ 24,200 $ (5,080) $ 1,784 (492)$ 033011 00095 33 95 354 WILLIFORD ST 40%$ 5,000 $ 77,800 $ 82,800 $ 2,000 $ 31,120 $ 33,120 $ 1,126 $ 1,447 2,573$ $ 25,400 $ (7,720) $ 1,872 (701)$ 033011 00096 33 96 360 WILLIFORD ST 40%$ 5,000 $ 76,400 $ 81,400 $ 2,000 $ 30,560 $ 32,560 $ 1,107 $ 1,423 2,530$ $ 24,520 $ (8,040) $ 1,807 (723)$ 033011 00097 33 97 364 WILLIFORD ST 25%$ 5,000 $ 51,000 $ 56,000 $ 1,250 $ 12,750 $ 14,000 $ 476 $ 612 1,088$ $ 17,125 3,125$ $ 1,262 174$ 033011 00098 33 98 370 WILLIFORD ST 40%$ 5,000 $ 92,400 $ 97,400 $ 2,000 $ 36,960 $ 38,960 $ 1,325 $ 1,703 3,027$ $ 28,360 $ (10,600) $ 2,090 (937)$ 033011 00099 33 99 372 WILLIFORD ST 25%$ 5,000 $ 38,200 $ 43,200 $ 1,250 $ 9,550 $ 10,800 $ 367 $ 472 839$ $ 12,000 1,200$ $ 884 45$ 033011 00103 33 103 386 WILLIFORD ST 25%$ 5,000 $ 71,200 $ 76,200 $ 1,250 $ 17,800 $ 19,050 $ 648 $ 832 1,480$ $ 22,825 3,775$ $ 1,682 202$ 033011 00104 33 104 WILLIFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 7,950 6,700$ $ 586 489$ 033011 00105 33 105 WILLIFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 7,950 6,700$ $ 586 489$ 033011 00106 33 106 374 WILLIFORD ST 25%$ 5,000 $ 46,700 $ 51,700 $ 1,250 $ 11,675 $ 12,925 $ 439 $ 565 1,004$ $ 20,700 7,775$ $ 1,526 521$ 033011 00107 33 107 382 WILLIFORD ST 40%$ 5,000 $ 76,000 $ 81,000 $ 2,000 $ 30,400 $ 32,400 $ 1,102 $ 1,416 2,517$ $ 29,840 $ (2,560) $ 2,199 (318)$ 033011 00108C 33 108C 2430 POPLAR AVE 0% $ 237,700 $ 1,340,000 $ 1,577,700 ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033012 00001 33 1 242 N HOLLYWOOD ST 25%$ 5,000 $ 34,700 $ 39,700 $ 1,250 $ 8,675 $ 9,925 $ 337 $ 434 771$ $ 11,700 1,775$ $ 862 91$ 033012 00002 33 2 2475 HOLLINS AVE 25%$ 5,000 $ 78,800 $ 83,800 $ 1,250 $ 19,700 $ 20,950 $ 712 $ 916 1,628$ $ 21,525 575$ $ 1,586 (41)$ 033012 00003 33 3 2483 HOLLINS AV 25%$ 5,000 $ 165,000 $ 170,000 $ 1,250 $ 41,250 $ 42,500 $ 1,445 $ 1,857 3,302$ $ 45,300 2,800$ $ 3,339 36$ 033012 00004 33 4 2485 HOLLINS AVE 25%$ 5,000 $ 24,100 $ 29,100 $ 1,250 $ 6,025 $ 7,275 $ 247 $ 318 565$ $ 8,675 1,400$ $ 639 74$ 033012 00005 33 5 2491 HOLLINS AVE 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 7,525 1,475$ $ 555 85$ 033012 00006 33 6 2495 HOLLINS AVE 25%$ 5,000 $ 19,000 $ 24,000 $ 1,250 $ 4,750 $ 6,000 $ 204 $ 262 466$ $ 7,450 1,450$ $ 549 83$ 033012 00007 33 7 2499 HOLLINS AVE 25%$ 5,000 $ 42,300 $ 47,300 $ 1,250 $ 10,575 $ 11,825 $ 402 $ 517 $ 919 $ 33,775 21,950$ $ 2,489 1,570$ 033012 00008 33 8 2503 HOLLINS AVE 25%$ 5,000 $ 48,300 $ 53,300 $ 1,250 $ 12,075 $ 13,325 $ 453 $ 582 1,035$ $ 14,375 1,050$ $ 1,059 24$ 033012 00009 33 9 241 N MERTON ST 25%$ 5,000 $ 28,500 $ 33,500 $ 1,250 $ 7,125 $ 8,375 $ 285 $ 366 651$ $ 9,725 1,350$ $ 717 66$ 033012 00010 33 10 235 N MERTON ST 25%$ 5,000 $ 49,400 $ 54,400 $ 1,250 $ 12,350 $ 13,600 $ 462 $ 594 1,057$ $ 13,125 $ (475) $ 967 (89)$ 033012 00011 33 11 229 N MERTON ST 25%$ 5,000 $ 26,300 $ 31,300 $ 1,250 $ 6,575 $ 7,825 $ 266 $ 342 608$ $ 21,350 13,525$ $ 1,573 965$ 033012 00012 33 12 225 N MERTON ST 25%$ 5,000 $ 23,200 $ 28,200 $ 1,250 $ 5,800 $ 7,050 $ 240 $ 308 548$ $ 10,350 3,300$ $ 763 215$ 033012 00013 33 13 221 N MERTON ST 40%$ 5,000 $ 57,700 $ 62,700 $ 2,000 $ 23,080 $ 25,080 $ 853 $ 1,096 1,949$ $ 27,520 2,440$ $ 2,028 80$ 033012 00014 33 14 215 N MERTON ST 25%$ 5,000 $ 26,100 $ 31,100 $ 1,250 $ 6,525 $ 7,775 $ 264 $ 340 604$ $ 9,125 1,350$ $ 673 $ 68 033012 00015 33 15 211 N MERTON ST 25%$ 5,000 $ 20,100 $ 25,100 $ 1,250 $ 5,025 $ 6,275 $ 213 $ 274 488$ $ 9,125 2,850$ $ 673 185$ 033012 00016 33 16 207 N MERTON ST 25%$ 5,000 $ 27,900 $ 32,900 $ 1,250 $ 6,975 $ 8,225 $ 280 $ 359 639$ $ 9,600 1,375$ $ 708 68$ 033012 00017C 33 17C 171 N MERTON ST 40%$ 320,800 $ 679,200 $ 1,000,000 $ 128,320 $ 271,680 $ 400,000 $ 13,600 $ 17,480 31,080$ $ 630,680 230,680$ $ 46,481 15,401$ 033012 00021 33 21 165 N MERTON ST 25%$ 5,000 $ 40,800 $ 45,800 $ 1,250 $ 10,200 $ 11,450 $ 389 $ 500 890$ $ 12,600 1,150$ $ 929 39$ 033012 00022 33 22 155 N MERTON ST 40%$ 5,000 $ 47,000 $ 52,000 $ 2,000 $ 18,800 $ 20,800 $ 707 $ 909 1,616$ $ 23,240 2,440$ $ 1,713 97$ 033012 00023 33 23 149 N MERTON ST 40%$ 5,000 $ 46,800 $ 51,800 $ 2,000 $ 18,720 $ 20,720 $ 704 $ 905 1,610$ $ 23,160 2,440$ $ 1,707 97$ 033012 00024 33 24 143 N MERTON ST 40%$ 33,600 $ 53,500 $ 87,100 $ 13,440 $ 21,400 $ 34,840 $ 1,185 $ 1,523 2,707$ $ 41,920 7,080$ $ 3,090 382$ 033012 00025 33 25 170 HOLLYWOOD ST 40%$ 381,500 $ 508,500 $ 890,000 $ 152,600 $ 203,400 $ 356,000 $ 12,104 $ 15,557 27,661$ $ 425,760 69,760$ $ 31,379 3,717$ 033012 00026C 33 26C 2516 POPLAR AVE 40%$ 184,900 $ 234,900 $ 419,800 $ 73,960 $ 93,960 $ 167,920 $ 5,709 $ 7,338 13,047$ $ 171,040 3,120$ $ 12,606 (442)$ 033012 00028C 33 28C 2504 POPLAR AVE 40%$ 338,600 $ 467,700 $ 806,300 $ 135,440 $ 187,080 $ 322,520 $ 10,966 $ 14,094 25,060$ $ 364,720 42,200$ $ 26,880 1,820$ 033012 00029C 33 29C 2486 POPLAR AVE 40%$ 110,000 $ 189,900 $ 299,900 $ 44,000 $ 75,960 $ 119,960 $ 4,079 $ 5,242 9,321$ $ 135,160 15,200$ $ 9,961 640$ 033012 00031C 33 31C 2460 POPLAR AVE 40%$ 299,600 $ 217,000 $ 516,600 $ 119,840 $ 86,800 $ 206,640 $ 7,026 $ 9,030 16,056$ $ 209,160 2,520$ $ 15,415 (641)$ 033012 00033 33 33 190 N HOLLYWOOD ST 25%$ 5,000 $ 32,200 $ 37,200 $ 1,250 $ 8,050 $ 9,300 $ 316 $ 406 723$ $ 10,650 1,350$ $ 785 62$ 033012 00034 33 34 196 N HOLLYWOOD ST 25%$ 8,800 $ 38,600 $ 47,400 $ 2,200 $ 9,650 $ 11,850 $ 403 $ 518 921$ $ 14,350 2,500$ $ 1,058 137$ 033012 00035 33 35 200 N HOLLYWOOD ST 25%$ 5,000 $ 17,900 $ 22,900 $ 1,250 $ 4,475 $ 5,725 $ 195 $ 250 445$ $ 7,200 1,475$ $ 531 86$ 033012 00036C 33 36C 208 N HOLLYWOOD ST 25%$ 5,000 $ 28,700 $ 33,700 $ 1,250 $ 7,175 $ 8,425 $ 286 $ 368 655$ $ 9,825 1,400$ $ 724 69$ 033012 00038 33 38 216 HOLLYWOOD ST 40%$ 68,800 $ 116,200 $ 185,000 $ 27,520 $ 46,480 $ 74,000 $ 2,516 $ 3,234 5,750$ $ 106,880 32,880$ $ 7,877 2,127$ 033012 00039 33 39 222 N HOLLYWOOD ST 25%$ 5,000 $ 100 $ 5,100 $ 1,250 $ 25 $ 1,275 $ 43 $ 56 99$ $ 9,375 8,100$ $ 691 592$ 033012 00040 33 40 226 N HOLLYWOOD ST 25%$ 5,000 $ 35,200 $ 40,200 $ 1,250 $ 8,800 $ 10,050 $ 342 $ 439 781$ $ 11,275 1,225$ $ 831 50$ 033012 00041 33 41 230 N HOLLYWOOD ST 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 7,500 1,450$ $ 553 83$ 033012 00042 33 42 236 N HOLLYWOOD ST 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 7,500 1,450$ $ 553 83$ 033013 00001 33 1 2457 HALE AVE 40%$ 5,000 $ 36,500 $ 41,500 $ 2,000 $ 14,600 $ 16,600 $ 564 $ 725 1,290$ $ 19,680 3,080$ $ 1,450 161$ 033013 00002 33 2 2461 HALE AVE 25%$ 5,000 $ 27,900 $ 32,900 $ 1,250 $ 6,975 $ 8,225 $ 280 $ 359 639$ $ 9,750 1,525$ $ 719 79$ 033013 00003 33 3 2467 HALE AVE 25%$ 5,000 $ 18,200 $ 23,200 $ 1,250 $ 4,550 $ 5,800 $ 197 $ 253 451$ $ 7,150 1,350$ $ 527 76$ 033013 00004 33 4 2471 HALE AVE 25%$ 5,000 $ 60,300 $ 65,300 $ 1,250 $ 15,075 $ 16,325 $ 555 $ 713 1,268$ $ 17,175 850$ $ 1,266 (3)$ 033013 00005 33 5 2479 HALE AVE 25%$ 5,000 $ 61,300 $ 66,300 $ 1,250 $ 15,325 $ 16,575 $ 564 $ 724 1,288$ $ 17,425 850$ $ 1,284 (4)$ 033013 00006 33 6 2483 HALE AVE 25%$ 5,000 $ 12,800 $ 17,800 $ 1,250 $ 3,200 $ 4,450 $ 151 $ 194 346$ $ 9,175 4,725$ $ 676 330$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033013 00008C 33 8C 2497 HALE AVE 25%$ 5,000 $ 34,800 $ 39,800 $ 1,250 $ 8,700 $ 9,950 $ 338 $ 435 773$ $ 11,250 1,300$ $ 829 56$ 033013 00010 33 10 2505 HALE AVE 25%$ 5,000 $ 13,400 $ 18,400 $ 1,250 $ 3,350 $ 4,600 $ 156 $ 201 357$ $ 7,600 3,000$ $ 560 203$ 033013 00011 33 11 2509 HALE AVE 25%$ 5,000 $ 22,400 $ 27,400 $ 1,250 $ 5,600 $ 6,850 $ 233 $ 299 532$ $ 8,275 1,425$ $ 610 78$ 033013 00012C 33 12C 279 N MERTON ST 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033013 00015 33 15 261 N MERTON ST 25%$ 5,000 $ 29,500 $ 34,500 $ 1,250 $ 7,375 $ 8,625 $ 293 $ 377 670$ $ 10,025 1,400$ $ 739 69$ 033013 00017 33 17 249 N MERTON ST 40%$ 5,000 $ 54,500 $ 59,500 $ 2,000 $ 21,800 $ 23,800 $ 809 $ 1,040 1,849$ $ 27,320 3,520$ $ 2,013 164$ 033013 00019 33 19 2500 HOLLINS AVE 25%$ 5,000 $ 21,300 $ 26,300 $ 1,250 $ 5,325 $ 6,575 $ 224 $ 287 511$ $ 8,000 1,425$ $ 590 79$ 033013 00020 33 20 2494 HOLLINS AVE 25%$ 5,000 $ 33,800 $ 38,800 $ 1,250 $ 8,450 $ 9,700 $ 330 $ 424 754$ $ 10,950 1,250$ $ 807 53$ 033013 00021 33 21 2486 HOLLINS AVE 25%$ 5,000 $ 22,300 $ 27,300 $ 1,250 $ 5,575 $ 6,825 $ 232 $ 298 530$ $ 8,225 1,400$ $ 606 76$ 033013 00022 33 22 2480 HOLLINS AVE 25%$ 5,000 $ 45,000 $ 50,000 $ 1,250 $ 11,250 $ 12,500 $ 425 $ 546 971$ $ 8,950 $ (3,550) $ 660 (312)$ 033013 00023 33 23 2476 E HOLLINS AVE 25%$ 5,000 $ 24,500 $ 29,500 $ 1,250 $ 6,125 $ 7,375 $ 251 $ 322 573$ $ 8,825 1,450$ $ 650 77$ 033013 00024 33 24 252 N HOLLYWOOD ST 40%$ 5,000 $ 35,600 $ 40,600 $ 2,000 $ 14,240 $ 16,240 $ 552 $ 710 1,262$ $ 20,120 3,880$ $ 1,483 221$ 033013 00025 33 25 258 N HOLLYWOOD ST 25%$ 5,000 $ 17,000 $ 22,000 $ 1,250 $ 4,250 $ 5,500 $ 187 $ 240 427$ $ 7,125 1,625$ $ 525 98$ 033013 00026 33 26 264 N HOLLYWOOD ST 25%$ 5,000 $ 25,600 $ 30,600 $ 1,250 $ 6,400 $ 7,650 $ 260 $ 334 594$ $ 9,025 1,375$ $ 665 71$ 033013 00028 33 28 2489 HALE AVE 25%$ 5,000 $ 17,000 $ 22,000 $ 1,250 $ 4,250 $ 5,500 $ 187 $ 240 $ 427 $ 7,000 1,500$ $ 516 89$ 033013 00029 33 29 2491 HALE AVE 25%$ 5,000 $ 18,400 $ 23,400 $ 1,250 $ 4,600 $ 5,850 $ 199 $ 256 455$ $ 7,375 1,525$ $ 544 89$ 033013 00030 33 30 270 N HOLLYWOOD ST 40%$ 5,000 $ 75,300 $ 80,300 $ 2,000 $ 30,120 $ 32,120 $ 1,092 $ 1,404 2,496$ $ 35,120 3,000$ $ 2,588 93$ 033013 00031 33 31 266 N HOLLYWOOD ST 40%$ 5,000 $ 75,300 $ 80,300 $ 2,000 $ 30,120 $ 32,120 $ 1,092 $ 1,404 2,496$ $ 32,400 280$ $ 2,388 (108)$ 033014 00001 33 1 2457 YALE AVE 25%$ 5,000 $ 30,700 $ 35,700 $ 1,250 $ 7,675 $ 8,925 $ 303 $ 390 693$ $ 10,225 1,300$ $ 754 60$ 033014 00002 33 2 2467 YALE AVE 25%$ 5,000 $ 22,100 $ 27,100 $ 1,250 $ 5,525 $ 6,775 $ 230 $ 296 526$ $ 11,950 5,175$ $ 881 354$ 033014 00003 33 3 2469 YALE AVE 25%$ 5,000 $ 27,700 $ 32,700 $ 1,250 $ 6,925 $ 8,175 $ 278 $ 357 635$ $ 1,275 $ (6,900) $ 94 (541)$ 033014 00004 33 4 2475 YALE AVE 25%$ 5,000 $ 33,200 $ 38,200 $ 1,250 $ 8,300 $ 9,550 $ 325 $ 417 742$ $ 12,075 $ 2,525 $ 890 148$ 033014 00005 33 5 2481 YALE AVE 25%$ 5,000 $ 19,800 $ 24,800 $ 1,250 $ 4,950 $ 6,200 $ 211 $ 271 482$ $ 7,750 1,550$ $ 571 89$ 033014 00006 33 6 2485 YALE AVE 25%$ 5,000 $ 40,200 $ 45,200 $ 1,250 $ 10,050 $ 11,300 $ 384 $ 494 878$ $ 12,450 1,150$ $ 918 40$ 033014 00007 33 7 2491 YALE AVE 25%$ 5,000 $ 29,600 $ 34,600 $ 1,250 $ 7,400 $ 8,650 $ 294 $ 378 672$ $ 10,150 1,500$ $ 748 76$ 033014 00008 33 8 2495 YALE AVE 25%$ 5,000 $ 24,500 $ 29,500 $ 1,250 $ 6,125 $ 7,375 $ 251 $ 322 573$ $ 8,750 1,375$ $ 645 72$ 033014 00009 33 9 2501 YALE AVE 25%$ 5,000 $ 52,200 $ 57,200 $ 1,250 $ 13,050 $ 14,300 $ 486 $ 625 1,111$ $ 20,775 6,475$ $ 1,531 420$ 033014 00010 33 10 2505 YALE AVE 25%$ 5,000 $ 31,500 $ 36,500 $ 1,250 $ 7,875 $ 9,125 $ 310 $ 399 709$ $ 10,400 1,275$ $ 766 57$ 033014 00011 33 11 2511 YALE AVE 25%$ 5,000 $ 32,200 $ 37,200 $ 1,250 $ 8,050 $ 9,300 $ 316 $ 406 723$ $ 10,575 1,275$ $ 779 57$ 033014 00012 33 12 2515 YALE AVE 40%$ 5,000 $ 50,000 $ 55,000 $ 2,000 $ 20,000 $ 22,000 $ 748 $ 961 1,709$ $ 25,320 3,320$ $ 1,866 157$ 033014 00013 33 13 2516 HALE AVE 25%$ 5,000 $ 39,200 $ 44,200 $ 1,250 $ 9,800 $ 11,050 $ 376 $ 483 859$ $ 12,500 1,450$ $ 921 63$ 033014 00014 33 14 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033014 00015 33 15 2508 HALE AVE 25%$ 5,000 $ 34,600 $ 39,600 $ 1,250 $ 8,650 $ 9,900 $ 337 $ 433 769$ $ 11,400 1,500$ $ 840 71$ 033014 00016 33 16 2498 HALE AVE 25%$ 5,000 $ 87,100 $ 92,100 $ 1,250 $ 21,775 $ 23,025 $ 783 $ 1,006 1,789$ $ 15,450 $ (7,575) $ 1,139 (650)$ 033014 00017 33 17 2494 HALE AVE 25%$ 5,000 $ 33,000 $ 38,000 $ 1,250 $ 8,250 $ 9,500 $ 323 $ 415 738$ $ 10,775 1,275$ $ 794 56$ 033014 00018 33 18 2488 HALE AVE 40%$ 5,000 $ 500 $ 5,500 $ 2,000 $ 200 $ 2,200 $ 75 $ 96 171$ $ 16,720 14,520$ $ 1,232 1,061$ 033014 00019 33 19 2480 HALE AVE 25%$ 5,000 $ 41,400 $ 46,400 $ 1,250 $ 10,350 $ 11,600 $ 394 $ 507 901$ $ 13,225 1,625$ $ 975 73$ 033014 00020 33 20 2478 HALE AVE 25%$ 5,000 $ 30,000 $ 35,000 $ 1,250 $ 7,500 $ 8,750 $ 298 $ 382 680$ $ 10,075 1,325$ $ 743 63$ 033014 00021 33 21 2472 HALE AVE 25%$ 5,000 $ 34,600 $ 39,600 $ 1,250 $ 8,650 $ 9,900 $ 337 $ 433 769$ $ 11,175 1,275$ $ 824 54$ 033014 00022 33 22 2468 HALE AVE 25%$ 5,000 $ 15,100 $ 20,100 $ 1,250 $ 3,775 $ 5,025 $ 171 $ 220 390$ $ 6,600 1,575$ $ 486 96$ 033014 00023 33 23 2462 HALE AVE 25%$ 5,000 $ 27,200 $ 32,200 $ 1,250 $ 6,800 $ 8,050 $ 274 $ 352 625$ $ 9,450 1,400$ $ 696 71$ 033015 00001 33 1 2459 HARVARD AVE 25%$ 5,000 $ 67,500 $ 72,500 $ 1,250 $ 16,875 $ 18,125 $ 616 $ 792 1,408$ $ 18,500 375$ $ 1,363 (45)$ 033015 00002 33 2 2463 HARVARD AVE 25%$ 5,000 $ 30,700 $ 35,700 $ 1,250 $ 7,675 $ 8,925 $ 303 $ 390 693$ $ 10,200 1,275$ $ 752 58$ 033015 00003 33 3 2469 HARVARD AVE 25%$ 5,000 $ 65,600 $ 70,600 $ 1,250 $ 16,400 $ 17,650 $ 600 $ 771 1,371$ $ 18,425 775$ $ 1,358 (13)$ 033015 00004 33 4 2473 HARVARD AVE 40%$ 5,000 $ 178,100 $ 183,100 $ 2,000 $ 71,240 $ 73,240 $ 2,490 $ 3,201 5,691$ $ 75,280 2,040$ $ 5,548 (143)$ 033015 00005 33 5 2479 HARVARD AVE 25%$ 5,000 $ 18,100 $ 23,100 $ 1,250 $ 4,525 $ 5,775 $ 196 $ 252 449$ $ 7,250 1,475$ $ 534 86$ 033015 00006 33 6 2483 HARVARD AVE 40%$ 5,000 $ 51,500 $ 56,500 $ 2,000 $ 20,600 $ 22,600 $ 768 $ 988 1,756$ $ 25,280 2,680$ $ 1,863 107$ 033015 00007 33 7 2489 HARVARD AVE 25%$ 5,000 $ 27,900 $ 32,900 $ 1,250 $ 6,975 $ 8,225 $ 280 $ 359 639$ $ 9,550 1,325$ $ 704 65$ 033015 00008 33 8 2495 HARVARD AVE 25%$ 5,000 $ 19,100 $ 24,100 $ 1,250 $ 4,775 $ 6,025 $ 205 $ 263 468$ $ 7,600 1,575$ $ 560 92$ 033015 00009C 33 9C HARVARD AVE 0%$ 50,300 $ 14,300 $ 64,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033015 00011 33 11 2509 HARVARD AVE 0%$ 45,200 $ 259,000 $ 304,200 ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ 033015 00012C 33 12C 2504 YALE 0%$ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033015 00014 33 14 2496 YALE AVE 25%$ 5,000 $ 22,000 $ 27,000 $ 1,250 $ 5,500 $ 6,750 $ 230 $ 295 524$ $ 8,250 1,500$ $ 608 84$ 033015 00015 33 15 2492 YALE AVE 25%$ 5,000 $ 45,000 $ 50,000 $ 1,250 $ 11,250 $ 12,500 $ 425 $ 546 971$ $ 12,925 425$ $ 953 (19)$ 033015 00016 33 16 2486 YALE AVE 25%$ 5,000 $ 31,700 $ 36,700 $ 1,250 $ 7,925 $ 9,175 $ 312 $ 401 713$ $ 10,450 1,275$ $ 770 57$ 033015 00017 33 17 2480 YALE AVE 25%$ 5,000 $ 20,000 $ 25,000 $ 1,250 $ 5,000 $ 6,250 $ 213 $ 273 486$ $ 7,700 1,450$ $ 567 82$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033015 00018 33 18 2476 YALE AVE 40%$ 5,000 $ 32,300 $ 37,300 $ 2,000 $ 12,920 $ 14,920 $ 507 $ 652 1,159$ $ 17,440 2,520$ $ 1,285 126$ 033015 00019 33 19 2472 YALE AVE 25%$ 5,000 $ 71,500 $ 76,500 $ 1,250 $ 17,875 $ 19,125 $ 650 $ 836 1,486$ $ 20,575 1,450$ $ 1,516 30$ 033015 00020 33 20 2466 YALE AVE 25%$ 5,000 $ 67,600 $ 72,600 $ 1,250 $ 16,900 $ 18,150 $ 617 $ 793 1,410$ $ 19,625 1,475$ $ 1,446 36$ 033015 00021 33 21 2460 YALE AVE 25%$ 5,000 $ 31,100 $ 36,100 $ 1,250 $ 7,775 $ 9,025 $ 307 $ 394 701$ $ 10,425 1,400$ $ 768 67$ 033016 00001 33 1 2459 PRINCETON AVE 40%$ 5,000 $ 43,700 $ 48,700 $ 2,000 $ 17,480 $ 19,480 $ 662 $ 851 1,514$ $ 21,920 2,440$ $ 1,616 102$ 033016 00002 33 2 2469 PRINCETON AVE 25%$ 5,000 $ 28,400 $ 33,400 $ 1,250 $ 7,100 $ 8,350 $ 284 $ 365 649$ $ 9,675 1,325$ $ 713 64$ 033016 00003 33 3 2471 PRINCETON AVE 25%$ 5,000 $ 28,100 $ 33,100 $ 1,250 $ 7,025 $ 8,275 $ 281 $ 362 643$ $ 9,600 1,325$ $ 708 65$ 033016 00004 33 4 2475 PRINCETON AVE 25%$ 5,000 $ 25,800 $ 30,800 $ 1,250 $ 6,450 $ 7,700 $ 262 $ 336 598$ $ 9,075 1,375$ $ 669 71$ 033016 00005 33 5 2481 PRINCETON AVE 25%$ 5,000 $ 18,900 $ 23,900 $ 1,250 $ 4,725 $ 5,975 $ 203 $ 261 464$ $ 7,450 1,475$ $ 549 85$ 033016 00006 33 6 2483 PRINCETON AVE 25%$ 5,000 $ 5,400 $ 10,400 $ 1,250 $ 1,350 $ 2,600 $ 88 $ 114 202$ $ 4,275 1,675$ $ 315 113$ 033016 00007 33 7 2485 PRINCETON AVE 25%$ 3,800 ‐$ $ 3,800 $ 950 ‐$ $ 950 $ 32 $ 42 74$ $ 950 ‐$ $ 70 (4)$ 033016 00008 33 8 2489 PRINCETON AVE 25%$ 5,000 $ 9,100 $ 14,100 $ 1,250 $ 2,275 $ 3,525 $ 120 $ 154 274$ $ 1,275 $ (2,250) $ 94 (180)$ 033016 00009 33 9 2491 PRINCETON AVE 25%$ 5,000 $ 5,600 $ 10,600 $ 1,250 $ 1,400 $ 2,650 $ 90 $ 116 206$ $ 4,325 1,675$ $ 319 113$ 033016 00010 33 10 2493 PRINCETON AVE 25%$ 5,000 $ 10,600 $ 15,600 $ 1,250 $ 2,650 $ 3,900 $ 133 $ 170 303$ $ 5,500 1,600$ $ 405 102$ 033016 00011 33 11 2495 PRINCETON AVE 25%$ 5,000 $ 13,200 $ 18,200 $ 1,250 $ 3,300 $ 4,550 $ 155 $ 199 $ 354 $ 6,125 1,575$ $ 451 98$ 033016 00012 33 12 2499 PRINCETON AVE 25%$ 5,000 $ 31,700 $ 36,700 $ 1,250 $ 7,925 $ 9,175 $ 312 $ 401 713$ $ 10,500 1,325$ $ 774 61$ 033016 00013 33 13 2505 PRINCETON AVE 25%$ 5,000 $ 17,200 $ 22,200 $ 1,250 $ 4,300 $ 5,550 $ 189 $ 243 431$ $ 8,225 2,675$ $ 606 175$ 033016 00014 33 14 2507 PRINCETON AVE 25%$ 5,000 $ 21,200 $ 26,200 $ 1,250 $ 5,300 $ 6,550 $ 223 $ 286 509$ $ 10,400 3,850$ $ 766 258$ 033016 00015 33 15 2513 PRINCETON AVE 25%$ 5,000 $ 33,800 $ 38,800 $ 1,250 $ 8,450 $ 9,700 $ 330 $ 424 754$ $ 10,925 1,225$ $ 805 51$ 033016 00016 33 16 2514 HARVARD AVE 25%$ 5,000 $ 30,200 $ 35,200 $ 1,250 $ 7,550 $ 8,800 $ 299 $ 385 684$ $ 10,100 1,300$ $ 744 61$ 033016 00017 33 17 2508 HARVARD AVE 40%$ 5,000 $ 68,600 $ 73,600 $ 2,000 $ 27,440 $ 29,440 $ 1,001 $ 1,287 2,287$ $ 31,720 2,280$ $ 2,338 50$ 033016 00018 33 18 2504 HARVARD AVE 25%$ 5,000 $ 21,600 $ 26,600 $ 1,250 $ 5,400 $ 6,650 $ 226 $ 291 517$ $ 9,575 $ 2,925 $ 706 189$ 033016 00019 33 19 2500 HARVARD AVE 25%$ 5,000 $ 24,100 $ 29,100 $ 1,250 $ 6,025 $ 7,275 $ 247 $ 318 565$ $ 8,675 1,400$ $ 639 74$ 033016 00020 33 20 2496 HARVARD AVE 25%$ 5,000 $ 21,700 $ 26,700 $ 1,250 $ 5,425 $ 6,675 $ 227 $ 292 519$ $ 8,100 1,425$ $ 597 78$ 033016 00021 33 21 2492 HARVARD AVE 25%$ 5,000 $ 28,200 $ 33,200 $ 1,250 $ 7,050 $ 8,300 $ 282 $ 363 645$ $ 9,625 1,325$ $ 709 64$ 033016 00022 33 22 2486 HARVARD AVE 25%$ 5,000 $ 37,400 $ 42,400 $ 1,250 $ 9,350 $ 10,600 $ 360 $ 463 824$ $ 12,250 1,650$ $ 903 79$ 033016 00023 33 23 2480 HARVARD AVE 25%$ 5,000 $ 20,900 $ 25,900 $ 1,250 $ 5,225 $ 6,475 $ 220 $ 283 503$ $ 7,925 1,450$ $ 584 81$ 033016 00024 33 24 2474 HARVARD AVE 40%$ 5,000 $ 46,600 $ 51,600 $ 2,000 $ 18,640 $ 20,640 $ 702 $ 902 1,604$ $ 23,360 2,720$ $ 1,722 118$ 033016 00025 33 25 2470 HARVARD AVE 25%$ 5,000 $ 26,500 $ 31,500 $ 1,250 $ 6,625 $ 7,875 $ 268 $ 344 612$ $ 9,225 1,350$ $ 680 68$ 033016 00026 33 26 2464 HARVARD AVE 25%$ 5,000 $ 34,000 $ 39,000 $ 1,250 $ 8,500 $ 9,750 $ 332 $ 426 758$ $ 11,000 1,250$ $ 811 53$ 033016 00027 33 27 2458 HARVARD AVE 25%$ 5,000 $ 24,800 $ 29,800 $ 1,250 $ 6,200 $ 7,450 $ 253 $ 326 579$ $ 8,825 1,375$ $ 650 72$ 033016 00028 33 28 0 HOLLYWOOD 25% $ 500 ‐$ $ 500 $ 125 ‐$ $ 125 $ 4 $ 5 10$ $ 250 125$ $ 18 9$ 033017 00001 33 1 0 AUTUMN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033017 00011 33 11 0 PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033017 00012 33 12 2504 PRINCETON AVE 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 7,550 1,500$ $ 556 86$ 033017 00013 33 13 2502 PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033017 00014 33 14 2494 PRINCETON AVE 25%$ 5,000 $ 15,800 $ 20,800 $ 1,250 $ 3,950 $ 5,200 $ 177 $ 227 404$ $ 6,725 1,525$ $ 496 92$ 033017 00015 33 15 2492 PRINCETON AVE 25%$ 5,000 $ 20,600 $ 25,600 $ 1,250 $ 5,150 $ 6,400 $ 218 $ 280 497$ $ 7,850 1,450$ $ 579 81$ 033017 00016 33 16 2486 PRINCETON AVE 25%$ 5,000 $ 16,800 $ 21,800 $ 1,250 $ 4,200 $ 5,450 $ 185 $ 238 423$ $ 6,950 1,500$ $ 512 89$ 033017 00017 33 17 2484 PRINCETON AVE 25%$ 5,000 $ 12,100 $ 17,100 $ 1,250 $ 3,025 $ 4,275 $ 145 $ 187 332$ $ 5,850 1,575$ $ 431 99$ 033017 00018 33 18 2480 PRINCETON AVE 25%$ 5,000 $ 18,700 $ 23,700 $ 1,250 $ 4,675 $ 5,925 $ 201 $ 259 460$ $ 7,400 1,475$ $ 545 85$ 033017 00019C 33 19C 2474 PRINCETON AVE 25%$ 5,000 $ 144,100 $ 149,100 $ 1,250 $ 36,025 $ 37,275 $ 1,267 $ 1,629 2,896$ $ 45,475 8,200$ $ 3,352 455$ 033017 00021 33 21 2472 PRINCETON AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033017 00022 33 22 2470 PRINCETON AVE 25%$ 5,000 $ 100 $ 5,100 $ 1,250 $ 25 $ 1,275 $ 43 $ 56 99$ $ 7,975 6,700$ $ 588 489$ 033017 00023 33 23 2460 PRINCETON AVE 25%$ 5,000 $ 20,200 $ 25,200 $ 1,250 $ 5,050 $ 6,300 $ 214 $ 275 490$ $ 7,750 1,450$ $ 571 82$ 033018 00001 33 1 2471 BROAD AVE 40%$ 38,900 $ 31,200 $ 70,100 $ 15,560 $ 12,480 $ 28,040 $ 953 $ 1,225 2,179$ $ 52,600 24,560$ $ 3,877 1,698$ 033018 00002 33 2 2481 BROAD AVE 40%$ 25,100 $ 229,300 $ 254,400 $ 10,040 $ 91,720 $ 101,760 $ 3,460 $ 4,447 7,907$ $ 106,680 4,920$ $ 7,862 (44)$ 033018 00003 33 3 BROAD AVE 40%$ 21,900 $ 1,300 $ 23,200 $ 8,760 $ 520 $ 9,280 $ 316 $ 406 721$ $ 9,600 320$ $ 708 (14)$ 033018 00004C 33 4C 2487 BROAD AVE 40%$ 25,400 $ 153,100 $ 178,500 $ 10,160 $ 61,240 $ 71,400 $ 2,428 $ 3,120 5,548$ $ 115,920 44,520$ $ 8,543 2,996$ 033018 00011 33 11 0 N MERTON ST 40%$ 10,900 ‐$ $ 10,900 $ 4,360 ‐$ $ 4,360 $ 148 $ 191 339$ $ 5,080 720$ $ 374 36$ 033018 00012 33 12 SAM COOPER BLVD 25%$ 5,000 $ 34,800 $ 39,800 $ 1,250 $ 8,700 $ 9,950 $ 338 $ 435 $ 773 $ 18,250 8,300$ $ 1,345 572$ 033018 00017 33 17 0 MERTON ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033018 00020 33 20 2493 BROAD AVE 40%$ 31,000 $ 301,800 $ 332,800 $ 12,400 $ 120,720 $ 133,120 $ 4,526 $ 5,817 10,343$ $ 190,280 57,160$ $ 14,024 3,680$ 033018 00021 33 21 2497 BROAD AVE 40%$ 22,200 $ 277,800 $ 300,000 $ 8,880 $ 111,120 $ 120,000 $ 4,080 $ 5,244 9,324$ $ 132,760 12,760$ $ 9,784 460$ 033018 00022 33 22 BROAD AVE 40%$ 11,900 $ 6,200 $ 18,100 $ 4,760 $ 2,480 $ 7,240 $ 246 $ 316 563$ $ 8,040 800$ $ 593 30$ 033018 00023 33 23 BROAD AVE 40%$ 5,500 ‐$ $ 5,500 $ 2,200 ‐$ $ 2,200 $ 75 $ 96 171$ $ 2,560 360$ $ 189 18$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033019 00001 33 1 500 HOLLYWOOD ST 40%$ 192,700 $ 100 $ 192,800 $ 77,080 $ 40 $ 77,120 $ 2,622 $ 3,370 5,992$ $ 77,120 ‐$ $ 5,684 (308)$ 033020 00001C 33 1C 2477 SUMMER AVE 40%$ 222,400 $ 209,000 $ 431,400 $ 88,960 $ 83,600 $ 172,560 $ 5,867 $ 7,541 13,408$ $ 165,000 $ (7,560) $ 12,161 (1,247)$ 033020 00004 33 4 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033020 00005 33 5 2509 SUMMER AVE 40%$ 199,200 $ 102,900 $ 302,100 $ 79,680 $ 41,160 $ 120,840 $ 4,109 $ 5,281 9,389$ $ 112,200 $ (8,640) $ 8,269 (1,120)$ 033020 00006 33 6 2519 SUMMER AVE 40%$ 43,800 $ 93,900 $ 137,700 $ 17,520 $ 37,560 $ 55,080 $ 1,873 $ 2,407 4,280$ $ 74,280 19,200$ $ 5,474 1,195$ 033020 00007C 33 7C 2525 SUMMER AVE 40%$ 325,700 $ 3,200 $ 328,900 $ 130,280 $ 1,280 $ 131,560 $ 4,473 $ 5,749 10,222$ ‐$ (131,560)$ ‐$ (10,222)$ 033020 00009C 33 9C 2543 SUMMER AVE 40%$ 160,100 $ 31,100 $ 191,200 $ 64,040 $ 12,440 $ 76,480 $ 2,600 $ 3,342 5,942$ $ 73,400 $ (3,080) $ 5,410 (533)$ 033020 00011 33 11 2563 SUMMER AVE 40%$ 271,600 $ 3,400 $ 275,000 $ 108,640 $ 1,360 $ 110,000 $ 3,740 $ 4,807 8,547$ $ 103,440 $ (6,560) $ 7,624 (923)$ 033020 00012 33 12 2575 SUMMER AVE 40%$ 152,600 $ 219,300 $ 371,900 $ 61,040 $ 87,720 $ 148,760 $ 5,058 $ 6,501 11,559$ $ 108,240 $ (40,520) $ 7,977 (3,581)$ 033020 00013 33 13 2585 SUMMER AVE 40%$ 166,800 $ 39,300 $ 206,100 $ 66,720 $ 15,720 $ 82,440 $ 2,803 $ 3,603 6,406$ $ 99,040 16,600$ $ 7,299 894$ 033020 00014 33 14 0 BROAD AVE 40%$ 20,200 ‐$ $ 20,200 $ 8,080 ‐$ $ 8,080 $ 275 $ 353 628$ $ 7,080 $ (1,000) $ 522 (106)$ 033020 00015 33 15 2542 BROAD AVE 40%$ 965,200 $ 135,000 $ 1,100,200 $ 386,080 $ 54,000 $ 440,080 $ 14,963 $ 19,231 34,194$ $ 627,640 187,560$ $ 46,257 12,063$ 033020 00017C 33 17C 0 HAMMOND CT 40%$ 15,100 $ 1,000 $ 16,100 $ 6,040 $ 400 $ 6,440 $ 219 $ 281 500$ $ 9,840 3,400$ $ 725 225$ 033020 00018C 33 18C 478 N HOLLYWOOD ST 40%$ 100,900 $ 62,500 $ 163,400 $ 40,360 $ 25,000 $ 65,360 $ 2,222 $ 2,856 5,078$ $ 62,160 $ (3,200) $ 4,581 (497)$ 033020 00019 33 19 2489 PARKWAY PL 40%$ 14,400 $ 19,700 $ 34,100 $ 5,760 $ 7,880 $ 13,640 $ 464 $ 596 1,060$ $ 14,560 920$ $ 1,073 13$ 033020 00020 33 20 2485 PARKWAY PL 40%$ 9,000 $ 18,200 $ 27,200 $ 3,600 $ 7,280 $ 10,880 $ 370 $ 475 845$ $ 11,800 920$ $ 870 24$ 033020 00022C 33 22C 482 N HOLLYWOOD ST 40%$ 33,400 $ 43,600 $ 77,000 $ 13,360 $ 17,440 $ 30,800 $ 1,047 $ 1,346 2,393$ $ 29,400 $ (1,400) $ 2,167 (226)$ 033020 00029 33 29 0 BROAD AVE 40% $ 700 ‐$ $ 700 $ 280 ‐$ $ 280 $ 10 $ 12 22$ $ (280) ‐$ (22)$ 033020 00030 33 30 2500 BROAD AVE 40%$ 49,600 $ 146,200 $ 195,800 $ 19,840 $ 58,480 $ 78,320 $ 2,663 $ 3,423 6,085$ $ (78,320) ‐$ (6,085)$ 033021 00001 33 1 2519 BROAD AVE 40%$ 47,600 $ 32,300 $ 79,900 $ 19,040 $ 12,920 $ 31,960 $ 1,087 $ 1,397 2,483$ $ 169,560 137,600$ $ 12,497 10,013$ 033021 00002 33 2 2531 E BROAD AVE 40%$ 21,900 $ 215,700 $ 237,600 $ 8,760 $ 86,280 $ 95,040 $ 3,231 $ 4,153 7,385$ $ 154,240 59,200$ $ 11,367 3,983$ 033021 00003 33 3 2535 BROAD AVE 40%$ 10,900 $ 37,900 $ 48,800 $ 4,360 $ 15,160 $ 19,520 $ 664 $ 853 1,517$ $ 56,000 36,480$ $ 4,127 2,610$ 033021 00004 33 4 2537 BROAD AVE 40%$ 21,900 $ 69,800 $ 91,700 $ 8,760 $ 27,920 $ 36,680 $ 1,247 $ 1,603 2,850$ $ 105,280 68,600$ $ 7,759 4,909$ 033021 00005 33 5 2541 BROAD AVE 40%$ 10,900 $ 97,100 $ 108,000 $ 4,360 $ 38,840 $ 43,200 $ 1,469 $ 1,888 3,357$ $ 23,800 $ (19,400) $ 1,754 (1,603)$ 033021 00007 33 7 2549 BROAD AVE 40%$ 10,900 $ 97,900 $ 108,800 $ 4,360 $ 39,160 $ 43,520 $ 1,480 $ 1,902 3,382$ $ 70,640 27,120$ $ 5,206 1,825$ 033021 00008 33 8 2551 BROAD ST 25%$ 5,000 $ 102,500 $ 107,500 $ 1,250 $ 25,625 $ 26,875 $ 914 $ 1,174 2,088$ $ 26,750 $ (125) $ 1,971 (117)$ 033021 00009 33 9 2553 BROAD AVE 40%$ 10,900 $ 115,400 $ 126,300 $ 4,360 $ 46,160 $ 50,520 $ 1,718 $ 2,208 3,925$ $ 75,800 25,280$ $ 5,586 1,661$ 033021 00010 33 10 2557 BROAD AVE 25%$ 5,000 $ 44,300 $ 49,300 $ 1,250 $ 11,075 $ 12,325 $ 419 $ 539 958$ $ 13,425 1,100$ $ 989 32$ 033021 00011 33 11 2559 BROAD AVE 40%$ 10,900 $ 128,800 $ 139,700 $ 4,360 $ 51,520 $ 55,880 $ 1,900 $ 2,442 4,342$ $ 65,240 9,360$ $ 4,808 466$ 033021 00012 33 12 2561 BROAD AVE 40%$ 10,900 $ 37,900 $ 48,800 $ 4,360 $ 15,160 $ 19,520 $ 664 $ 853 1,517$ $ 56,000 36,480$ $ 4,127 2,610$ 033021 00013 33 13 2563 BROAD AVE 40%$ 18,000 $ 58,800 $ 76,800 $ 7,200 $ 23,520 $ 30,720 $ 1,044 $ 1,342 2,387$ $ 60,040 29,320$ $ 4,425 2,038$ 033021 00014C 33 14C SAM COOPER BLVD 25%$ 5,000 $ 30,700 $ 35,700 $ 1,250 $ 7,675 $ 8,925 $ 303 $ 390 693$ $ 10,225 1,300$ $ 754 60$ 033021 00016 33 16 2558 SAM COOPER BLVD 25%$ 5,000 $ 25,000 $ 30,000 $ 1,250 $ 6,250 $ 7,500 $ 255 $ 328 583$ $ 10,325 2,825$ $ 761 178$ 033021 00017 33 17 2552 SAM COOPER BLVD 25%$ 5,000 $ 32,900 $ 37,900 $ 1,250 $ 8,225 $ 9,475 $ 322 $ 414 736$ $ 10,750 1,275$ $ 792 56$ 033021 00018 33 18 2546 SAM COOPER BLVD 25%$ 5,000 $ 27,700 $ 32,700 $ 1,250 $ 6,925 $ 8,175 $ 278 $ 357 635$ $ 9,500 1,325$ $ 700 65$ 033021 00019 33 19 2542 SAM COOPER BLVD 40%$ 5,000 $ 64,400 $ 69,400 $ 2,000 $ 25,760 $ 27,760 $ 944 $ 1,213 2,157$ $ 31,200 3,440$ $ 2,299 142$ 033021 00020 33 20 0 SAM COOPER BLVD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 $ ‐ $ 92 (5)$ 033021 00021 33 21 2532 SAM COOPER BLVD 25%$ 5,000 $ 20,400 $ 25,400 $ 1,250 $ 5,100 $ 6,350 $ 216 $ 277 493$ $ 7,875 1,525$ $ 580 87$ 033021 00022 33 22 2526 SAM COOPER BLVD 25%$ 5,000 $ 60,000 $ 65,000 $ 1,250 $ 15,000 $ 16,250 $ 553 $ 710 1,263$ $ 27,200 10,950$ $ 2,005 742$ 033021 00023 33 23 2543 BROAD AVE 40%$ 7,900 $ 14,100 $ 22,000 $ 3,160 $ 5,640 $ 8,800 $ 299 $ 385 684$ $ 25,200 16,400$ $ 1,857 1,173$ 033021 00025 33 25 2545 BROAD 40%$ 10,900 $ 18,700 $ 29,600 $ 4,360 $ 7,480 $ 11,840 $ 403 $ 517 920$ $ 21,040 9,200$ $ 1,551 631$ 033021 00026 33 26 0 BROAD 40%$ 3,100 ‐$ $ 3,100 $ 1,240 ‐$ $ 1,240 $ 42 $ 54 96$ $ 1,240 ‐$ $ 91 (5)$ 033023 00001 33 1 2523 PRINCETON AVE 25%$ 5,000 $ 40,800 $ 45,800 $ 1,250 $ 10,200 $ 11,450 $ 389 $ 500 890$ $ 9,900 $ (1,550) $ 730 (160)$ 033023 00002 33 2 2529 PRINCETON AVE 40%$ 5,000 $ 11,200 $ 16,200 $ 2,000 $ 4,480 $ 6,480 $ 220 $ 283 503$ $ 7,625 1,145$ $ 562 58$ 033023 00003 33 3 2537 PRINCETON AVE 25%$ 5,000 $ 42,600 $ 47,600 $ 1,250 $ 10,650 $ 11,900 $ 405 $ 520 925$ $ 12,500 600$ $ 921 (3)$ 033023 00004 33 4 2539 PRINCETON AVE 25%$ 5,000 $ 43,200 $ 48,200 $ 1,250 $ 10,800 $ 12,050 $ 410 $ 527 936$ $ 14,400 2,350$ $ 1,061 125$ 033023 00005C 33 5C PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 21,675 20,425$ $ 1,597 1,500$ 033023 00011C 33 11C 2560 HARVARD AVE 25%$ 5,000 $ 121,900 $ 126,900 $ 1,250 $ 30,475 $ 31,725 $ 1,079 $ 1,386 2,465$ $ 31,875 150$ $ 2,349 (116)$ 033023 00015 33 15 2556 HARVARD AVE 40%$ 5,000 $ 31,000 $ 36,000 $ 2,000 $ 12,400 $ 14,400 $ 490 $ 629 1,119$ $ 16,640 2,240$ $ 1,226 107$ 033023 00016 33 16 2550 HARVARD AVE 25%$ 5,000 $ 44,500 $ 49,500 $ 1,250 $ 11,125 $ 12,375 $ 421 $ 541 962$ $ 16,550 4,175$ $ 1,220 258$ 033023 00017 33 17 2546 HARVARD AVE 25%$ 5,000 $ 32,200 $ 37,200 $ 1,250 $ 8,050 $ 9,300 $ 316 $ 406 723$ $ 10,575 1,275$ $ 779 57$ 033023 00018 33 18 2540 HARVARD AVE 25%$ 5,000 $ 70,000 $ 75,000 $ 1,250 $ 17,500 $ 18,750 $ 638 $ 819 1,457$ $ 21,925 3,175$ $ 1,616 159$ 033023 00019 33 19 2536 HARVARD AVE 40%$ 5,000 $ 10,400 $ 15,400 $ 2,000 $ 4,160 $ 6,160 $ 209 $ 269 479$ $ 10,560 4,400$ $ 778 300$ 033023 00020 33 20 2530 HARVARD AVE 25%$ 5,000 $ 29,500 $ 34,500 $ 1,250 $ 7,375 $ 8,625 $ 293 $ 377 670$ $ 10,050 1,425$ $ 741 71$ 033023 00021 33 21 2526 HARVARD AVE 25%$ 5,000 $ 25,100 $ 30,100 $ 1,250 $ 6,275 $ 7,525 $ 256 $ 329 585$ $ 8,900 1,375$ $ 656 71$ 033024 00001 33 1 2523 HARVARD AVE 25%$ 5,000 $ 20,900 $ 25,900 $ 1,250 $ 5,225 $ 6,475 $ 220 $ 283 503$ $ 9,350 2,875$ $ 689 186$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033024 00002 33 2 2529 HARVARD AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033024 00003 33 3 2533 HARVARD AVE 25%$ 5,000 $ 26,700 $ 31,700 $ 1,250 $ 6,675 $ 7,925 $ 269 $ 346 616$ $ 11,150 3,225$ $ 822 206$ 033024 00004 33 4 2539 HARVARD AVE 25%$ 5,000 $ 22,600 $ 27,600 $ 1,250 $ 5,650 $ 6,900 $ 235 $ 302 536$ $ 9,925 3,025$ $ 731 195$ 033024 00005 33 5 2545 HARVARD AVE 25%$ 5,000 $ 14,900 $ 19,900 $ 1,250 $ 3,725 $ 4,975 $ 169 $ 217 387$ $ 9,300 4,325$ $ 685 299$ 033024 00006 33 6 2549 HARVARD AVE 25%$ 5,000 $ 27,000 $ 32,000 $ 1,250 $ 6,750 $ 8,000 $ 272 $ 350 622$ $ 11,225 3,225$ $ 827 206$ 033024 00007 33 7 0 HARVARD 25% $ 900 ‐$ $ 900 $ 225 ‐$ $ 225 $ 8 $ 10 17$ $ 1,250 1,025$ $ 92 75$ 033024 00008 33 8 2557 HARVARD AVE 25%$ 5,000 $ 19,100 $ 24,100 $ 1,250 $ 4,775 $ 6,025 $ 205 $ 263 468$ $ 7,500 1,475$ $ 553 85$ 033024 00009 33 9 2567 HARVARD AVE 25%$ 5,000 $ 19,500 $ 24,500 $ 1,250 $ 4,875 $ 6,125 $ 208 $ 268 476$ $ 8,950 2,825$ $ 660 184$ 033024 00010 33 10 2566 YALE AVE 25%$ 5,000 $ 26,700 $ 31,700 $ 1,250 $ 6,675 $ 7,925 $ 269 $ 346 616$ $ 9,275 1,350$ $ 684 68$ 033024 00011 33 11 2562 YALE AVE 25%$ 5,000 $ 12,000 $ 17,000 $ 1,250 $ 3,000 $ 4,250 $ 145 $ 186 330$ $ 6,650 2,400$ $ 490 160$ 033024 00012 33 12 2556 YALE AVE 25%$ 5,000 $ 35,200 $ 40,200 $ 1,250 $ 8,800 $ 10,050 $ 342 $ 439 781$ $ 11,300 1,250$ $ 833 52$ 033024 00013 33 13 2552 YALE AVE 25%$ 5,000 $ 16,500 $ 21,500 $ 1,250 $ 4,125 $ 5,375 $ 183 $ 235 418$ $ 8,025 2,650$ $ 591 174$ 033024 00014 33 14 2544 YALE AVE 25%$ 5,000 $ 21,900 $ 26,900 $ 1,250 $ 5,475 $ 6,725 $ 229 $ 294 523$ $ 9,675 2,950$ $ 713 191$ 033024 00015 33 15 2542 YALE AVE 25%$ 5,000 $ 11,100 $ 16,100 $ 1,250 $ 2,775 $ 4,025 $ 137 $ 176 313$ $ 11,175 7,150$ $ 824 511$ 033024 00016 33 16 2536 YALE AVE 25%$ 5,000 $ 23,200 $ 28,200 $ 1,250 $ 5,800 $ 7,050 $ 240 $ 308 $ 548 $ 8,450 1,400$ $ 623 75$ 033024 00017 33 17 2530 YALE AVE 25%$ 5,000 $ 12,600 $ 17,600 $ 1,250 $ 3,150 $ 4,400 $ 150 $ 192 342$ $ 8,475 4,075$ $ 625 283$ 033024 00018 33 18 2526 YALE AVE 25%$ 5,000 $ 30,200 $ 35,200 $ 1,250 $ 7,550 $ 8,800 $ 299 $ 385 684$ $ 10,100 1,300$ $ 744 61$ 033025 00001 33 1 2525 YALE AVE 25%$ 5,000 $ 27,300 $ 32,300 $ 1,250 $ 6,825 $ 8,075 $ 275 $ 353 627$ $ 11,350 3,275$ $ 836 209$ 033025 00002 33 2 2529 YALE AVE 25%$ 5,000 $ 49,600 $ 54,600 $ 1,250 $ 12,400 $ 13,650 $ 464 $ 597 1,061$ $ 19,275 5,625$ $ 1,421 360$ 033025 00003 33 3 2535 YALE AVE 25%$ 5,000 $ 38,600 $ 43,600 $ 1,250 $ 9,650 $ 10,900 $ 371 $ 476 847$ $ 12,150 1,250$ $ 895 49$ 033025 00004 33 4 2539 YALE AVE 25%$ 5,000 $ 26,500 $ 31,500 $ 1,250 $ 6,625 $ 7,875 $ 268 $ 344 612$ $ 9,225 1,350$ $ 680 68$ 033025 00005 33 5 2545 E YALE AVE 25%$ 5,000 $ 34,800 $ 39,800 $ 1,250 $ 8,700 $ 9,950 $ 338 $ 435 773$ $ 11,175 $ 1,225 $ 824 50$ 033025 00006 33 6 2549 YALE AVE 25%$ 5,000 $ 21,600 $ 26,600 $ 1,250 $ 5,400 $ 6,650 $ 226 $ 291 517$ $ 8,075 1,425$ $ 595 78$ 033025 00007 33 7 2564 HALE AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033025 00008 33 8 2548 HALE AVE 25%$ 5,000 $ 75,000 $ 80,000 $ 1,250 $ 18,750 $ 20,000 $ 680 $ 874 1,554$ $ 15,300 $ (4,700) $ 1,128 (426)$ 033025 00009 33 9 0 HALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033025 00010 33 10 2544 HALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033025 00011 33 11 0 HALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033025 00012 33 12 2532 HALE 0% $ 5,000 $ 25,300 $ 30,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033025 00013 33 13 0 HALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033026 00001 33 1 2525 HALE AVE 25%$ 5,000 $ 38,700 $ 43,700 $ 1,250 $ 9,675 $ 10,925 $ 371 $ 477 849$ $ 14,225 3,300$ $ 1,048 200$ 033026 00002 33 2 2527 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033026 00003 33 3 2533 HALE AVE 25%$ 5,000 $ 66,900 $ 71,900 $ 1,250 $ 16,725 $ 17,975 $ 611 $ 786 1,397$ $ 18,750 775$ $ 1,382 (15)$ 033026 00005 33 5 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033026 00006 33 6 2545 HALE AVE 25%$ 5,000 $ 33,600 $ 38,600 $ 1,250 $ 8,400 $ 9,650 $ 328 $ 422 750$ $ 11,000 1,350$ $ 811 61$ 033026 00007 33 7 2551 HALE AVE 25%$ 5,000 $ 26,900 $ 31,900 $ 1,250 $ 6,725 $ 7,975 $ 271 $ 349 620$ $ 11,225 3,250$ $ 827 208$ 033026 00008 33 8 2555 HALE AVE 25%$ 5,000 $ 73,300 $ 78,300 $ 1,250 $ 18,325 $ 19,575 $ 666 $ 855 $ 1,521 $ 10,025 $ (9,550) $ 739 (782)$ 033026 00009 33 9 2561 HALE AVE 25%$ 5,000 $ 37,700 $ 42,700 $ 1,250 $ 9,425 $ 10,675 $ 363 $ 466 829$ $ 11,875 1,200$ $ 875 46$ 033026 00010 33 10 2565 HALE AVE 25%$ 5,000 $ 49,600 $ 54,600 $ 1,250 $ 12,400 $ 13,650 $ 464 $ 597 1,061$ $ 14,125 475$ $ 1,041 (20)$ 033026 00011 33 11 2566 OXFORD AVE 40%$ 5,000 $ 68,000 $ 73,000 $ 2,000 $ 27,200 $ 29,200 $ 993 $ 1,276 2,269$ $ 30,840 1,640$ $ 2,273 4$ 033026 00012 33 12 2562 E OXFORD AVE 25%$ 5,000 $ 29,400 $ 34,400 $ 1,250 $ 7,350 $ 8,600 $ 292 $ 376 668$ $ 9,900 1,300$ $ 730 61$ 033026 00013 33 13 2558 OXFORD AVE 25%$ 5,000 $ 32,700 $ 37,700 $ 1,250 $ 8,175 $ 9,425 $ 320 $ 412 732$ $ 10,675 1,250$ $ 787 54$ 033026 00014 33 14 2552 OXFORD AVE 25%$ 5,000 $ 69,400 $ 74,400 $ 1,250 $ 17,350 $ 18,600 $ 632 $ 813 1,445$ $ 24,175 5,575$ $ 1,782 336$ 033026 00015 33 15 2548 OXFORD AVE 25%$ 5,000 $ 31,300 $ 36,300 $ 1,250 $ 7,825 $ 9,075 $ 309 $ 397 705$ $ 10,375 1,300$ $ 765 $ 60 033026 00016 33 16 2542 OXFORD AVE 25%$ 5,000 $ 45,600 $ 50,600 $ 1,250 $ 11,400 $ 12,650 $ 430 $ 553 983$ $ 13,925 1,275$ $ 1,026 43$ 033026 00017 33 17 2538 OXFORD AVE 25%$ 5,000 $ 21,500 $ 26,500 $ 1,250 $ 5,375 $ 6,625 $ 225 $ 290 515$ $ 8,050 1,425$ $ 593 79$ 033026 00019 33 19 2528 OXFORD AVE 25%$ 5,000 $ 37,500 $ 42,500 $ 1,250 $ 9,375 $ 10,625 $ 361 $ 464 826$ $ 11,825 1,200$ $ 872 46$ 033026 00020 33 20 282 N MERTON ST 25%$ 5,000 $ 6,600 $ 11,600 $ 1,250 $ 1,650 $ 2,900 $ 99 $ 127 225$ $ 9,150 6,250$ $ 674 449$ 033026 00021 33 21 0 OXFORD AVE 25%$ 1,000 $ 3,400 $ 4,400 $ 250 $ 850 $ 1,100 $ 37 $ 48 85$ $ 2,300 1,200$ $ 170 84$ 033026 00022 33 22 2534 OXFORD 25%$ 5,000 $ 2,500 $ 7,500 $ 1,250 $ 625 $ 1,875 $ 64 $ 82 146$ $ 10,275 8,400$ $ 757 612$ 033027 00001 33 1 258 N MERTON ST 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033027 00002 33 2 2535 OXFORD AVE 25%$ 5,000 $ 36,900 $ 41,900 $ 1,250 $ 9,225 $ 10,475 $ 356 $ 458 814$ $ 11,750 1,275$ $ 866 52$ 033027 00003 33 3 2541 OXFORD AVE 25%$ 5,000 $ 35,200 $ 40,200 $ 1,250 $ 8,800 $ 10,050 $ 342 $ 439 781$ $ 11,400 1,350$ $ 840 59$ 033027 00004 33 4 2547 OXFORD AVE 25%$ 5,000 $ 31,100 $ 36,100 $ 1,250 $ 7,775 $ 9,025 $ 307 $ 394 701$ $ 10,400 1,375$ $ 766 65$ 033027 00005 33 5 2551 OXFORD AVE 25%$ 5,000 $ 30,800 $ 35,800 $ 1,250 $ 7,700 $ 8,950 $ 304 $ 391 695$ $ 10,250 1,300$ $ 755 60$ 033027 00006 33 6 2557 OXFORD AVE 25%$ 5,000 $ 26,500 $ 31,500 $ 1,250 $ 6,625 $ 7,875 $ 268 $ 344 612$ $ 9,225 1,350$ $ 680 68$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033027 00007 33 7 2561 OXFORD AVE 40%$ 5,000 $ 52,800 $ 57,800 $ 2,000 $ 21,120 $ 23,120 $ 786 $ 1,010 1,796$ $ 24,800 1,680$ $ 1,828 31$ 033027 00008 33 8 2567 OXFORD AVE 40%$ 5,000 $ 60,200 $ 65,200 $ 2,000 $ 24,080 $ 26,080 $ 887 $ 1,140 2,026$ $ 28,240 2,160$ $ 2,081 55$ 033027 00009 33 9 249 N BINGHAM ST 25%$ 5,000 $ 25,600 $ 30,600 $ 1,250 $ 6,400 $ 7,650 $ 260 $ 334 594$ $ 9,000 1,350$ $ 663 69$ 033027 00010 33 10 2568 MCADOO AVE 25%$ 5,000 $ 23,500 $ 28,500 $ 1,250 $ 5,875 $ 7,125 $ 242 $ 311 554$ $ 8,550 1,425$ $ 630 77$ 033027 00011 33 11 2562 MCADOO AVE 25%$ 5,000 $ 21,700 $ 26,700 $ 1,250 $ 5,425 $ 6,675 $ 227 $ 292 519$ $ 8,100 1,425$ $ 597 78$ 033027 00012 33 12 2552 MCADOO AVE 25%$ 5,000 $ 33,200 $ 38,200 $ 1,250 $ 8,300 $ 9,550 $ 325 $ 417 742$ $ 10,850 1,300$ $ 800 58$ 033027 00013 33 13 2548 MCADOO AVE 25%$ 5,000 $ 28,400 $ 33,400 $ 1,250 $ 7,100 $ 8,350 $ 284 $ 365 649$ $ 9,700 1,350$ $ 715 66$ 033027 00014 33 14 2546 MCADOO AVE 25%$ 5,000 $ 20,900 $ 25,900 $ 1,250 $ 5,225 $ 6,475 $ 220 $ 283 503$ $ 7,900 1,425$ $ 582 79$ 033027 00015 33 15 2542 MCADOO AVE 25%$ 5,000 $ 28,800 $ 33,800 $ 1,250 $ 7,200 $ 8,450 $ 287 $ 369 657$ $ 9,775 1,325$ $ 720 64$ 033027 00016 33 16 2538 MCADOO AVE 25%$ 5,000 $ 48,200 $ 53,200 $ 1,250 $ 12,050 $ 13,300 $ 452 $ 581 1,033$ $ 13,750 450$ $ 1,013 (20)$ 033028 00001 33 1 212 N MERTON ST 40%$ 36,900 $ 30,600 $ 67,500 $ 14,760 $ 12,240 $ 27,000 $ 918 $ 1,180 2,098$ $ 33,800 6,800$ $ 2,491 393$ 033028 00002 33 2 2537 MCADOO AVE 25%$ 5,000 $ 23,000 $ 28,000 $ 1,250 $ 5,750 $ 7,000 $ 238 $ 306 544$ $ 8,425 1,425$ $ 621 77$ 033028 00003 33 3 2541 MCADOO AVE 25%$ 5,000 $ 28,100 $ 33,100 $ 1,250 $ 7,025 $ 8,275 $ 281 $ 362 643$ $ 9,625 1,350$ $ 709 66$ 033028 00004 33 4 2547 MCADOO AVE 25%$ 5,000 $ 35,100 $ 40,100 $ 1,250 $ 8,775 $ 10,025 $ 341 $ 438 779$ $ 11,275 1,250$ $ 831 52$ 033028 00005 33 5 2551 MCADOO AVE 25%$ 5,000 $ 27,600 $ 32,600 $ 1,250 $ 6,900 $ 8,150 $ 277 $ 356 $ 633 $ 9,475 1,325$ $ 698 65$ 033028 00006 33 6 2557 MCADOO AVE 25%$ 5,000 $ 85,600 $ 90,600 $ 1,250 $ 21,400 $ 22,650 $ 770 $ 990 1,760$ $ 23,150 500$ $ 1,706 (54)$ 033028 00007 33 7 2563 MCADOO AVE 25%$ 5,000 $ 18,900 $ 23,900 $ 1,250 $ 4,725 $ 5,975 $ 203 $ 261 464$ $ 7,450 1,475$ $ 549 85$ 033028 00008 33 8 2567 MCADOO AVE 25%$ 5,000 $ 21,400 $ 26,400 $ 1,250 $ 5,350 $ 6,600 $ 224 $ 288 513$ $ 8,125 1,525$ $ 599 86$ 033028 00009 33 9 2568 EVERETT AVE 25%$ 5,000 $ 74,200 $ 79,200 $ 1,250 $ 18,550 $ 19,800 $ 673 $ 865 1,538$ $ 27,075 7,275$ $ 1,995 457$ 033028 00010 33 10 2564 EVERETT AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033028 00011 33 11 2558 EVERETT AVE 25%$ 5,000 $ 19,500 $ 24,500 $ 1,250 $ 4,875 $ 6,125 $ 208 $ 268 476$ $ 7,600 1,475$ $ 560 84$ 033028 00012 33 12 2552 EVERETT AVE 40%$ 5,000 $ 48,900 $ 53,900 $ 2,000 $ 19,560 $ 21,560 $ 733 $ 942 1,675$ $ 23,720 $ 2,160 $ 1,748 73$ 033028 00013 33 13 2550 EVERETT AVE 25%$ 5,000 $ 30,500 $ 35,500 $ 1,250 $ 7,625 $ 8,875 $ 302 $ 388 690$ $ 10,175 1,300$ $ 750 60$ 033028 00014 33 14 2544 EVERETT AVE 25%$ 5,000 $ 23,200 $ 28,200 $ 1,250 $ 5,800 $ 7,050 $ 240 $ 308 548$ $ 8,450 1,400$ $ 623 75$ 033028 00015 33 15 2532 EVERETT AVE 25%$ 5,000 $ 73,400 $ 78,400 $ 1,250 $ 18,350 $ 19,600 $ 666 $ 857 1,523$ $ 20,400 800$ $ 1,503 (19)$ 033029 00001 33 1 2531 EVERETT AVE 25%$ 5,000 $ 37,400 $ 42,400 $ 1,250 $ 9,350 $ 10,600 $ 360 $ 463 824$ $ 11,800 1,200$ $ 870 46$ 033029 00002 33 2 2537 EVERETT AVE 25%$ 5,000 $ 31,100 $ 36,100 $ 1,250 $ 7,775 $ 9,025 $ 307 $ 394 701$ $ 10,450 1,425$ $ 770 69$ 033029 00003 33 3 2543 EVERETT AVE 25%$ 5,000 $ 32,100 $ 37,100 $ 1,250 $ 8,025 $ 9,275 $ 315 $ 405 721$ $ 10,650 1,375$ $ 785 64$ 033029 00004 33 4 2547 EVERETT AVE 25%$ 5,000 $ 30,000 $ 35,000 $ 1,250 $ 7,500 $ 8,750 $ 298 $ 382 680$ $ 10,050 1,300$ $ 741 61$ 033029 00005 33 5 2551 EVERETT AVE 25%$ 5,000 $ 28,900 $ 33,900 $ 1,250 $ 7,225 $ 8,475 $ 288 $ 370 659$ $ 9,800 1,325$ $ 722 64$ 033029 00006 33 6 2557 EVERETT AVE 40%$ 5,000 $ 44,000 $ 49,000 $ 2,000 $ 17,600 $ 19,600 $ 666 $ 857 1,523$ $ 21,600 2,000$ $ 1,592 69$ 033029 00007 33 7 2563 EVERETT AVE 25%$ 5,000 $ 20,900 $ 25,900 $ 1,250 $ 5,225 $ 6,475 $ 220 $ 283 503$ $ 7,925 1,450$ $ 584 81$ 033029 00008 33 8 185 N BINGHAM ST 25%$ 5,000 $ 20,300 $ 25,300 $ 1,250 $ 5,075 $ 6,325 $ 215 $ 276 491$ $ 7,775 1,450$ $ 573 82$ 033029 00009C 33 9C 169 N BINGHAM ST 25%$ 5,000 $ 15,200 $ 20,200 $ 1,250 $ 3,800 $ 5,050 $ 172 $ 221 392$ $ 6,650 1,600$ $ 490 98$ 033029 00011 33 11 2562 SCHOOL AVE 25%$ 5,000 $ 26,100 $ 31,100 $ 1,250 $ 6,525 $ 7,775 $ 264 $ 340 604$ $ 9,150 1,375$ $ 674 70$ 033029 00012 33 12 2558 SCHOOL AVE 25%$ 5,000 $ 27,300 $ 32,300 $ 1,250 $ 6,825 $ 8,075 $ 275 $ 353 627$ $ 9,450 1,375$ $ 696 69$ 033029 00013 33 13 2552 SCHOOL AVE 25%$ 5,000 $ 23,500 $ 28,500 $ 1,250 $ 5,875 $ 7,125 $ 242 $ 311 554$ $ 8,525 1,400$ $ 628 75$ 033029 00014 33 14 2548 SCHOOL AVE 25%$ 5,000 $ 22,200 $ 27,200 $ 1,250 $ 5,550 $ 6,800 $ 231 $ 297 528$ $ 8,300 1,500$ $ 612 83$ 033029 00015 33 15 2544 SCHOOL AVE 25%$ 5,000 $ 38,300 $ 43,300 $ 1,250 $ 9,575 $ 10,825 $ 368 $ 473 841$ $ 12,225 1,400$ $ 901 60$ 033029 00016 33 16 2538 SCHOOL AVE 25%$ 5,000 $ 30,900 $ 35,900 $ 1,250 $ 7,725 $ 8,975 $ 305 $ 392 697$ $ 10,150 1,175$ $ 748 51$ 033029 00017 33 17 2532 SCHOOL AVE 40%$ 5,000 $ 51,900 $ 56,900 $ 2,000 $ 20,760 $ 22,760 $ 774 $ 995 1,768$ $ 23,960 1,200$ $ 1,766 (3)$ 033030 00001 33 1 2533 SCHOOL AVE 25%$ 5,000 $ 30,900 $ 35,900 $ 1,250 $ 7,725 $ 8,975 $ 305 $ 392 697$ $ 10,275 1,300$ $ 757 60$ 033030 00002 33 2 2537 SCHOOL AVE 25%$ 5,000 $ 21,500 $ 26,500 $ 1,250 $ 5,375 $ 6,625 $ 225 $ 290 515$ $ 8,050 1,425$ $ 593 79$ 033030 00003 33 3 2545 SCHOOL AVE 25%$ 5,000 $ 55,000 $ 60,000 $ 1,250 $ 13,750 $ 15,000 $ 510 $ 656 1,166$ $ 16,675 1,675$ $ 1,229 63$ 033030 00004 33 4 2547 SCHOOL AVE 25%$ 5,000 $ 64,400 $ 69,400 $ 1,250 $ 16,100 $ 17,350 $ 590 $ 758 1,348$ $ 18,050 700$ $ 1,330 (18)$ 033030 00005 33 5 2553 SCHOOL AVE 25%$ 5,000 $ 25,800 $ 30,800 $ 1,250 $ 6,450 $ 7,700 $ 262 $ 336 598$ $ 9,125 1,425$ $ 673 74$ 033030 00006 33 6 2557 SCHOOL AVE 25%$ 5,000 $ 22,700 $ 27,700 $ 1,250 $ 5,675 $ 6,925 $ 235 $ 303 538$ $ 8,500 1,575$ $ 626 88$ 033030 00007 33 7 2563 SCHOOL AVE 40%$ 5,000 $ 49,700 $ 54,700 $ 2,000 $ 19,880 $ 21,880 $ 744 $ 956 1,700$ $ 25,360 3,480$ $ 1,869 169$ 033030 00008 33 8 2567 SCHOOL AVE 25%$ 5,000 $ 22,600 $ 27,600 $ 1,250 $ 5,650 $ 6,900 $ 235 $ 302 536$ $ 8,400 1,500$ $ 619 83$ 033030 00009C 33 9C 123 N BINGHAM ST 40%$ 70,200 $ 290,400 $ 360,600 $ 28,080 $ 116,160 $ 144,240 $ 4,904 $ 6,303 11,207$ $ 87,120 $ (57,120) $ 6,421 (4,787)$ 033030 00012C 33 12C 2552 POPLAR AVE 40%$ 160,900 $ 333,200 $ 494,100 $ 64,360 $ 133,280 $ 197,640 $ 6,720 $ 8,637 $ 15,357 $ 228,400 30,760$ $ 16,833 1,476$ 033030 00016 33 16 2532 POPLAR AVE 40%$ 97,400 $ 199,600 $ 297,000 $ 38,960 $ 79,840 $ 118,800 $ 4,039 $ 5,192 9,231$ $ 118,800 ‐$ $ 8,756 (475)$ 033030 00017C 33 17C 130 N MERTON ST 40%$ 64,400 ‐$ $ 64,400 $ 25,760 ‐$ $ 25,760 $ 876 $ 1,126 2,002$ $ 30,080 4,320$ $ 2,217 215$ 033030 00018 33 18 2550 POPLAR AVE 40%$ 61,300 $ 84,500 $ 145,800 $ 24,520 $ 33,800 $ 58,320 $ 1,983 $ 2,549 4,531$ $ 58,520 200$ $ 4,313 (219)$ 033030 00019 33 19 2546 POPLAR AVE 40%$ 46,400 $ 34,000 $ 80,400 $ 18,560 $ 13,600 $ 32,160 $ 1,093 $ 1,405 2,499$ $ 33,640 1,480$ $ 2,479 (20)$ 033031 00001 33 1 2586 POPLAR AVE 40%$ 140,600 $ 101,700 $ 242,300 $ 56,240 $ 40,680 $ 96,920 $ 3,295 $ 4,235 7,531$ $ 97,880 960$ $ 7,214 (317)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033031 00002 33 2 2600 POPLAR AVE 40%$ 185,900 $ 302,700 $ 488,600 $ 74,360 $ 121,080 $ 195,440 $ 6,645 $ 8,541 15,186$ $ 257,720 62,280$ $ 18,994 3,808$ 033031 00003 33 3 0 WESSELLY AVE 40% $ 500 $ 500 $ 1,000 $ 200 $ 200 $ 400 $ 14 $ 17 31$ $ 400 ‐$ $ 29 (2)$ 033031 00004 33 4 0 WESSELLY AVE 40% $ 500 $ 500 $ 1,000 $ 200 $ 200 $ 400 $ 14 $ 17 31$ $ 400 ‐$ $ 29 (2)$ 033031 00005 33 5 0 WESSELLY AVE 40% $ 500 $ 500 $ 1,000 $ 200 $ 200 $ 400 $ 14 $ 17 31$ $ 400 ‐$ $ 29 (2)$ 033031 00006 33 6 2621 WESSELLY AVE 25%$ 5,000 $ 27,400 $ 32,400 $ 1,250 $ 6,850 $ 8,100 $ 275 $ 354 629$ $ 7,975 $ (125) $ 588 (42)$ 033031 00007 33 7 2622 POPLAR AVE 40%$ 92,100 $ 48,500 $ 140,600 $ 36,840 $ 19,400 $ 56,240 $ 1,912 $ 2,458 4,370$ $ 67,720 11,480$ $ 4,991 621$ 033031 00008 33 8 2612 POPLAR AVE 40%$ 26,400 $ 47,400 $ 73,800 $ 10,560 $ 18,960 $ 29,520 $ 1,004 $ 1,290 2,294$ $ 29,800 280$ $ 2,196 (97)$ 033031 00009 33 9 2608 POPLAR AVE 40%$ 23,500 $ 43,400 $ 66,900 $ 9,400 $ 17,360 $ 26,760 $ 910 $ 1,169 2,079$ $ 27,000 240$ $ 1,990 (89)$ 033032 00001 33 1 2579 SCHOOL AVE 40%$ 5,000 $ 52,700 $ 57,700 $ 2,000 $ 21,080 $ 23,080 $ 785 $ 1,009 1,793$ $ 25,040 1,960$ $ 1,845 52$ 033032 00002 33 2 2581 SCHOOL AVE 25%$ 5,000 $ 25,600 $ 30,600 $ 1,250 $ 6,400 $ 7,650 $ 260 $ 334 594$ $ 10,600 2,950$ $ 781 187$ 033032 00003 33 3 2589 SCHOOL AVE 25%$ 5,000 $ 19,800 $ 24,800 $ 1,250 $ 4,950 $ 6,200 $ 211 $ 271 482$ $ 7,650 1,450$ $ 564 82$ 033032 00004 33 4 2595 SCHOOL AVE 25%$ 5,000 $ 14,700 $ 19,700 $ 1,250 $ 3,675 $ 4,925 $ 167 $ 215 383$ $ 6,250 1,325$ $ 461 78$ 033032 00005 33 5 2601 SCHOOL AVE 25%$ 5,000 $ 25,900 $ 30,900 $ 1,250 $ 6,475 $ 7,725 $ 263 $ 338 600$ $ 9,175 1,450$ $ 676 76$ 033032 00006 33 6 2607 SCHOOL AVE 25%$ 5,000 $ 34,000 $ 39,000 $ 1,250 $ 8,500 $ 9,750 $ 332 $ 426 758$ $ 11,000 1,250$ $ 811 53$ 033032 00007 33 7 2609 SCHOOL AVE 25%$ 5,000 $ 27,600 $ 32,600 $ 1,250 $ 6,900 $ 8,150 $ 277 $ 356 $ 633 $ 21,325 13,175$ $ 1,572 938$ 033032 00008 33 8 2615 SCHOOL AVE 25%$ 5,000 $ 30,000 $ 35,000 $ 1,250 $ 7,500 $ 8,750 $ 298 $ 382 680$ $ 10,050 1,300$ $ 741 61$ 033032 00009 33 9 2619 SCHOOL AVE 25%$ 5,000 $ 37,800 $ 42,800 $ 1,250 $ 9,450 $ 10,700 $ 364 $ 468 831$ $ 12,050 1,350$ $ 888 57$ 033032 00010 33 10 2620 WESSELLY AVE 25%$ 5,000 $ 50,300 $ 55,300 $ 1,250 $ 12,575 $ 13,825 $ 470 $ 604 1,074$ $ 16,475 2,650$ $ 1,214 140$ 033032 00011 33 11 2616 WESSELLY AVE 25%$ 5,000 $ 38,400 $ 43,400 $ 1,250 $ 9,600 $ 10,850 $ 369 $ 474 843$ $ 12,450 1,600$ $ 918 75$ 033032 00012 33 12 2610 WESSELLY ST 25%$ 5,000 $ 30,000 $ 35,000 $ 1,250 $ 7,500 $ 8,750 $ 298 $ 382 680$ $ 10,200 1,450$ $ 752 72$ 033032 00013 33 13 2606 WESSELLY AVE 25%$ 5,000 $ 32,200 $ 37,200 $ 1,250 $ 8,050 $ 9,300 $ 316 $ 406 723$ $ 10,625 1,325$ $ 783 60$ 033032 00014 33 14 2600 WESSELLY ST 25%$ 5,000 $ 25,600 $ 30,600 $ 1,250 $ 6,400 $ 7,650 $ 260 $ 334 594$ $ 9,025 $ 1,375 $ 665 71$ 033032 00015 33 15 2596 WESSELLY AVE 25%$ 5,000 $ 28,900 $ 33,900 $ 1,250 $ 7,225 $ 8,475 $ 288 $ 370 659$ $ 9,800 1,325$ $ 722 64$ 033032 00016 33 16 2590 WESSELLY ST 25%$ 5,000 $ 26,200 $ 31,200 $ 1,250 $ 6,550 $ 7,800 $ 265 $ 341 606$ $ 9,375 1,575$ $ 691 85$ 033032 00017 33 17 2586 WESSELLY AVE 25%$ 5,000 $ 26,700 $ 31,700 $ 1,250 $ 6,675 $ 7,925 $ 269 $ 346 616$ $ 9,300 1,375$ $ 685 70$ 033032 00018 33 18 2580 WESSELLY AVE 25%$ 5,000 $ 26,800 $ 31,800 $ 1,250 $ 6,700 $ 7,950 $ 270 $ 347 618$ $ 9,300 1,350$ $ 685 68$ 033033 00001 33 1 2579 EVERETT AVE 25%$ 5,000 $ 27,800 $ 32,800 $ 1,250 $ 6,950 $ 8,200 $ 279 $ 358 637$ $ 9,550 1,350$ $ 704 67$ 033033 00002 33 2 2583 EVERETT AVE 40%$ 5,000 $ 36,900 $ 41,900 $ 2,000 $ 14,760 $ 16,760 $ 570 $ 732 1,302$ $ 19,920 3,160$ $ 1,468 166$ 033033 00003 33 3 2589 EVERETT AVE 25%$ 5,000 $ 18,600 $ 23,600 $ 1,250 $ 4,650 $ 5,900 $ 201 $ 258 458$ $ 7,375 1,475$ $ 544 85$ 033033 00004 33 4 2593 EVERETT AVE 25%$ 5,000 $ 52,800 $ 57,800 $ 1,250 $ 13,200 $ 14,450 $ 491 $ 631 1,123$ $ 16,475 2,025$ $ 1,214 91$ 033033 00005 33 5 2599 EVERETT AVE 40%$ 5,000 $ 36,500 $ 41,500 $ 2,000 $ 14,600 $ 16,600 $ 564 $ 725 1,290$ $ 19,600 3,000$ $ 1,445 155$ 033033 00006 33 6 2605 EVERETT AVE 40%$ 5,000 $ 44,200 $ 49,200 $ 2,000 $ 17,680 $ 19,680 $ 669 $ 860 1,529$ $ 23,320 3,640$ $ 1,719 190$ 033033 00007 33 7 2609 EVERETT AVE 25%$ 5,000 $ 18,700 $ 23,700 $ 1,250 $ 4,675 $ 5,925 $ 201 $ 259 460$ $ 7,400 1,475$ $ 545 85$ 033033 00008 33 8 2615 EVERETT AVE 25%$ 5,000 $ 31,500 $ 36,500 $ 1,250 $ 7,875 $ 9,125 $ 310 $ 399 709$ $ 23,000 13,875$ $ 1,695 986$ 033033 00009 33 9 2619 EVERETT AVE 25%$ 5,000 $ 38,200 $ 43,200 $ 1,250 $ 9,550 $ 10,800 $ 367 $ 472 839$ $ 11,975 1,175$ $ 883 43$ 033033 00010 33 10 2620 SCHOOL AVE 25%$ 5,000 $ 30,300 $ 35,300 $ 1,250 $ 7,575 $ 8,825 $ 300 $ 386 686$ $ 10,125 1,300$ $ 746 61$ 033033 00011 33 11 2614 SCHOOL AVE 25%$ 5,000 $ 24,100 $ 29,100 $ 1,250 $ 6,025 $ 7,275 $ 247 $ 318 565$ $ 8,675 1,400$ $ 639 74$ 033033 00012 33 12 2610 SCHOOL AVE 25%$ 5,000 $ 22,500 $ 27,500 $ 1,250 $ 5,625 $ 6,875 $ 234 $ 300 534$ $ 8,300 1,425$ $ 612 78$ 033033 00013 33 13 2606 SCHOOL AVE 25%$ 5,000 $ 39,600 $ 44,600 $ 1,250 $ 9,900 $ 11,150 $ 379 $ 487 866$ $ 12,400 1,250$ $ 914 48$ 033033 00014 33 14 2600 SCHOOL AVE 25%$ 5,000 $ 24,000 $ 29,000 $ 1,250 $ 6,000 $ 7,250 $ 247 $ 317 563$ $ 8,800 1,550$ $ 649 85$ 033033 00015 33 15 2596 SCHOOL AVE 25%$ 5,000 $ 28,000 $ 33,000 $ 1,250 $ 7,000 $ 8,250 $ 281 $ 361 641$ $ 9,575 1,325$ $ 706 65$ 033033 00016 33 16 2590 SCHOOL AVE 25%$ 5,000 $ 26,700 $ 31,700 $ 1,250 $ 6,675 $ 7,925 $ 269 $ 346 616$ $ 9,725 1,800$ $ 717 101$ 033033 00017 33 17 2586 SCHOOL AVE 25%$ 5,000 $ 27,200 $ 32,200 $ 1,250 $ 6,800 $ 8,050 $ 274 $ 352 625$ $ 9,425 1,375$ $ 695 69$ 033033 00018 33 18 2580 SCHOOL AVE 25%$ 5,000 $ 63,800 $ 68,800 $ 1,250 $ 15,950 $ 17,200 $ 585 $ 752 1,336$ $ 23,850 6,650$ $ 1,758 421$ 033033 00019 33 19 176 N BINGHAM ST 25%$ 5,000 $ 20,800 $ 25,800 $ 1,250 $ 5,200 $ 6,450 $ 219 $ 282 501$ $ 7,900 1,450$ $ 582 81$ 033034 00001 33 1 0 EVERETT 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033035 00001 33 1 2577 OXFORD AVE 25%$ 5,000 $ 79,000 $ 84,000 $ 1,250 $ 19,750 $ 21,000 $ 714 $ 918 1,632$ $ 21,575 575$ $ 1,590 (42)$ 033035 00002 33 2 2583 OXFORD AVE 40%$ 5,000 $ 62,200 $ 67,200 $ 2,000 $ 24,880 $ 26,880 $ 914 $ 1,175 2,089$ $ 28,280 1,400$ $ 2,084 (4)$ 033035 00003 33 3 2591 OXFORD AVE 25%$ 5,000 $ 29,500 $ 34,500 $ 1,250 $ 7,375 $ 8,625 $ 293 $ 377 670$ $ 10,025 1,400$ $ 739 69$ 033035 00004 33 4 2595 OXFORD AVE 25%$ 5,000 $ 28,200 $ 33,200 $ 1,250 $ 7,050 $ 8,300 $ 282 $ 363 645$ $ 9,625 1,325$ $ 709 64$ 033035 00005 33 5 2599 OXFORD AVE 25%$ 5,000 $ 23,700 $ 28,700 $ 1,250 $ 5,925 $ 7,175 $ 244 $ 314 $ 557 $ 8,575 1,400$ $ 632 74$ 033035 00006 33 6 2603 OXFORD AVE 25%$ 5,000 $ 33,200 $ 38,200 $ 1,250 $ 8,300 $ 9,550 $ 325 $ 417 742$ $ 10,800 1,250$ $ 796 54$ 033035 00007 33 7 2609 OXFORD AVE 25%$ 5,000 $ 31,900 $ 36,900 $ 1,250 $ 7,975 $ 9,225 $ 314 $ 403 717$ $ 10,600 1,375$ $ 781 64$ 033035 00008 33 8 2613 OXFORD AVE 25%$ 5,000 $ 47,300 $ 52,300 $ 1,250 $ 11,825 $ 13,075 $ 445 $ 571 1,016$ $ 14,250 1,175$ $ 1,050 34$ 033035 00009 33 9 2619 OXFORD AVE 25%$ 5,000 $ 23,700 $ 28,700 $ 1,250 $ 5,925 $ 7,175 $ 244 $ 314 557$ $ 8,575 1,400$ $ 632 74$ 033035 00010 33 10 2620 MCADOO AVE 25%$ 5,000 $ 19,900 $ 24,900 $ 1,250 $ 4,975 $ 6,225 $ 212 $ 272 484$ $ 7,700 1,475$ $ 567 84$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033035 00011 33 11 2616 MCADOO AVE 25%$ 5,000 $ 27,700 $ 32,700 $ 1,250 $ 6,925 $ 8,175 $ 278 $ 357 635$ $ 9,525 1,350$ $ 702 67$ 033035 00012 33 12 2610 MCADOO AVE 40%$ 5,000 $ 48,300 $ 53,300 $ 2,000 $ 19,320 $ 21,320 $ 725 $ 932 1,657$ $ 24,000 2,680$ $ 1,769 112$ 033035 00013 33 13 2604 E MCADOO AVE 25%$ 5,000 $ 28,000 $ 33,000 $ 1,250 $ 7,000 $ 8,250 $ 281 $ 361 641$ $ 9,575 1,325$ $ 706 65$ 033035 00014 33 14 2600 MCADOO AVE 40%$ 5,000 $ 22,000 $ 27,000 $ 2,000 $ 8,800 $ 10,800 $ 367 $ 472 839$ $ 16,040 5,240$ $ 1,182 343$ 033035 00015 33 15 2596 MCADOO AVE 25%$ 5,000 $ 24,900 $ 29,900 $ 1,250 $ 6,225 $ 7,475 $ 254 $ 327 581$ $ 8,850 1,375$ $ 652 71$ 033035 00016 33 16 2590 MCADOO AVE 25%$ 5,000 $ 29,900 $ 34,900 $ 1,250 $ 7,475 $ 8,725 $ 297 $ 381 678$ $ 25,000 16,275$ $ 1,843 1,165$ 033035 00017 33 17 2584 MCADOO AVE 25%$ 5,000 $ 19,900 $ 24,900 $ 1,250 $ 4,975 $ 6,225 $ 212 $ 272 484$ ‐$ $ (6,225) ‐$ (484)$ 033035 00018 33 18 2580 MCADOO AVE 25%$ 5,000 $ 32,500 $ 37,500 $ 1,250 $ 8,125 $ 9,375 $ 319 $ 410 728$ $ 10,650 1,275$ $ 785 56$ 033036 00001 33 1 2579 HALE AVE 25%$ 5,000 $ 32,000 $ 37,000 $ 1,250 $ 8,000 $ 9,250 $ 315 $ 404 719$ $ 10,650 1,400$ $ 785 66$ 033036 00002 33 2 2581 HALE AVE 25%$ 5,000 $ 60,400 $ 65,400 $ 1,250 $ 15,100 $ 16,350 $ 556 $ 714 1,270$ $ (16,350) ‐$ (1,270)$ 033036 00003 33 3 2585 HALE AVE 25%$ 5,000 $ 28,700 $ 33,700 $ 1,250 $ 7,175 $ 8,425 $ 286 $ 368 655$ $ (8,425) ‐$ (655)$ 033036 00004 33 4 2589 HALE AVE 25%$ 5,000 $ 27,200 $ 32,200 $ 1,250 $ 6,800 $ 8,050 $ 274 $ 352 625$ $ 9,650 1,600$ $ 711 86$ 033036 00005 33 5 2593 HALE AVE 25%$ 5,000 $ 29,500 $ 34,500 $ 1,250 $ 7,375 $ 8,625 $ 293 $ 377 670$ $ 10,125 1,500$ $ 746 76$ 033036 00006 33 6 2601 HALE AVE 25%$ 5,000 $ 31,600 $ 36,600 $ 1,250 $ 7,900 $ 9,150 $ 311 $ 400 711$ $ 10,725 1,575$ $ 790 79$ 033036 00007 33 7 2607 HALE AVE 25%$ 5,000 $ 26,400 $ 31,400 $ 1,250 $ 6,600 $ 7,850 $ 267 $ 343 610$ $ 9,300 $ 1,450 $ 685 75$ 033036 00008 33 8 2611 HALE AVE 25%$ 5,000 $ 27,000 $ 32,000 $ 1,250 $ 6,750 $ 8,000 $ 272 $ 350 622$ $ 9,350 1,350$ $ 689 67$ 033036 00009 33 9 2617 HALE AVE 40%$ 5,000 $ 48,900 $ 53,900 $ 2,000 $ 19,560 $ 21,560 $ 733 $ 942 1,675$ $ 25,000 3,440$ $ 1,843 167$ 033036 00010 33 10 2620 OXFORD AVE 25%$ 5,000 $ 44,400 $ 49,400 $ 1,250 $ 11,100 $ 12,350 $ 420 $ 540 960$ $ 13,750 1,400$ $ 1,013 54$ 033036 00011 33 11 2614 OXFORD AVE 25%$ 5,000 $ 32,600 $ 37,600 $ 1,250 $ 8,150 $ 9,400 $ 320 $ 411 730$ $ 10,700 1,300$ $ 789 58$ 033036 00012 33 12 2610 OXFORD AVE 25%$ 5,000 $ 28,200 $ 33,200 $ 1,250 $ 7,050 $ 8,300 $ 282 $ 363 645$ $ 9,700 1,400$ $ 715 70$ 033036 00013 33 13 2604 OXFORD AVE 25%$ 5,000 $ 30,200 $ 35,200 $ 1,250 $ 7,550 $ 8,800 $ 299 $ 385 684$ $ 10,100 1,300$ $ 744 61$ 033036 00014 33 14 2600 OXFORD AVE 25%$ 5,000 $ 24,000 $ 29,000 $ 1,250 $ 6,000 $ 7,250 $ 247 $ 317 563$ $ 8,650 1,400$ $ 638 $ 74 033036 00015 33 15 2596 OXFORD AVE 25%$ 5,000 $ 90,700 $ 95,700 $ 1,250 $ 22,675 $ 23,925 $ 813 $ 1,046 1,859$ $ 21,625 $ (2,300) $ 1,594 (265)$ 033036 00016 33 16 2590 OXFORD AVE 25%$ 5,000 $ 78,200 $ 83,200 $ 1,250 $ 19,550 $ 20,800 $ 707 $ 909 1,616$ $ 23,600 2,800$ $ 1,739 123$ 033036 00017 33 17 2584 OXFORD AVE 25%$ 5,000 $ 23,800 $ 28,800 $ 1,250 $ 5,950 $ 7,200 $ 245 $ 315 559$ $ 8,600 1,400$ $ 634 74$ 033036 00018 33 18 2580 OXFORD AVE 40%$ 5,000 $ 65,400 $ 70,400 $ 2,000 $ 26,160 $ 28,160 $ 957 $ 1,231 2,188$ $ 30,760 2,600$ $ 2,267 79$ 033036 00019 33 19 286 N BINGHAM ST 25%$ 5,000 $ 18,800 $ 23,800 $ 1,250 $ 4,700 $ 5,950 $ 202 $ 260 462$ $ 7,525 1,575$ $ 555 92$ 033037 00001 33 1 2575 YALE AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033037 00002 33 2 2589 YALE AVE 25%$ 5,000 $ 27,000 $ 32,000 $ 1,250 $ 6,750 $ 8,000 $ 272 $ 350 622$ $ 9,350 1,350$ $ 689 67$ 033037 00003 33 3 2591 YALE AVE 25%$ 5,000 $ 48,600 $ 53,600 $ 1,250 $ 12,150 $ 13,400 $ 456 $ 586 1,041$ $ 14,025 625$ $ 1,034 (8)$ 033037 00004 33 4 2597 YALE AVE 25%$ 5,000 $ 166,300 $ 171,300 $ 1,250 $ 41,575 $ 42,825 $ 1,456 $ 1,871 3,328$ $ 43,300 475$ $ 3,191 (136)$ 033037 00005 33 5 2603 YALE AVE 25%$ 5,000 $ 23,600 $ 28,600 $ 1,250 $ 5,900 $ 7,150 $ 243 $ 312 556$ $ 8,675 1,525$ $ 639 84$ 033037 00006 33 6 2607 YALE AVE 25%$ 5,000 $ 18,000 $ 23,000 $ 1,250 $ 4,500 $ 5,750 $ 196 $ 251 447$ $ 7,250 1,500$ $ 534 88$ 033037 00007 33 7 2613 YALE AVE 25%$ 5,000 $ 18,300 $ 23,300 $ 1,250 $ 4,575 $ 5,825 $ 198 $ 255 453$ $ 7,075 1,250$ $ 521 69$ 033037 00008 33 8 2617 YALE AVE 25%$ 5,000 $ 16,800 $ 21,800 $ 1,250 $ 4,200 $ 5,450 $ 185 $ 238 423$ $ 6,950 1,500$ $ 512 89$ 033037 00009 33 9 319 COLLINS ST 25%$ 5,000 $ 41,400 $ 46,400 $ 1,250 $ 10,350 $ 11,600 $ 394 $ 507 901$ $ 12,725 1,125$ $ 938 37$ 033037 00010 33 10 313 COLLINS ST 25%$ 5,000 $ 26,200 $ 31,200 $ 1,250 $ 6,550 $ 7,800 $ 265 $ 341 606$ $ 9,150 1,350$ $ 674 68$ 033037 00011 33 11 309 COLLINS 25%$ 5,000 $ 37,400 $ 42,400 $ 1,250 $ 9,350 $ 10,600 $ 360 $ 463 824$ $ 19,700 9,100$ $ 1,452 628$ 033037 00012 33 12 2602 HALE AVE 25%$ 5,000 $ 33,200 $ 38,200 $ 1,250 $ 8,300 $ 9,550 $ 325 $ 417 742$ $ 10,925 1,375$ $ 805 63$ 033037 00013 33 13 2598 HALE AVE 25%$ 5,000 $ 32,300 $ 37,300 $ 1,250 $ 8,075 $ 9,325 $ 317 $ 408 725$ $ 10,750 1,425$ $ 792 68$ 033037 00014 33 14 2588 HALE AVE 25%$ 5,000 $ 67,100 $ 72,100 $ 1,250 $ 16,775 $ 18,025 $ 613 $ 788 1,401$ $ 18,775 750$ $ 1,384 (17)$ 033037 00015 33 15 2584 HALE AVE 25%$ 5,000 $ 31,800 $ 36,800 $ 1,250 $ 7,950 $ 9,200 $ 313 $ 402 715$ $ 10,475 1,275$ $ 772 57$ 033037 00016 33 16 2580 HALE AVE 25%$ 5,000 $ 80,700 $ 85,700 $ 1,250 $ 20,175 $ 21,425 $ 728 $ 936 1,665$ $ 25,325 3,900$ $ 1,866 202$ 033037 00017 33 17 2576 HALE AVE 25%$ 5,000 $ 35,700 $ 40,700 $ 1,250 $ 8,925 $ 10,175 $ 346 $ 445 $ 791 $ 11,375 1,200$ $ 838 48$ 033038 00001 33 1 2577 HARVARD AVE 25%$ 5,000 $ 62,700 $ 67,700 $ 1,250 $ 15,675 $ 16,925 $ 575 $ 740 1,315$ $ 19,000 2,075$ $ 1,400 85$ 033038 00002 33 2 2579 HARVARD AVE 25%$ 5,000 $ 20,000 $ 25,000 $ 1,250 $ 5,000 $ 6,250 $ 213 $ 273 486$ $ 7,700 1,450$ $ 567 82$ 033038 00003 33 3 2585 HARVARD AVE 25%$ 5,000 $ 27,000 $ 32,000 $ 1,250 $ 6,750 $ 8,000 $ 272 $ 350 622$ $ 9,350 1,350$ $ 689 67$ 033038 00004 33 4 2589 HARVARD AVE 25%$ 5,000 $ 30,500 $ 35,500 $ 1,250 $ 7,625 $ 8,875 $ 302 $ 388 690$ $ 10,175 1,300$ $ 750 60$ 033038 00005 33 5 2593 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 25,600 24,350$ $ 1,887 1,790$ 033038 00006 33 6 2597 HARVARD AVE 25%$ 5,000 $ 16,100 $ 21,100 $ 1,250 $ 4,025 $ 5,275 $ 179 $ 231 410$ $ 6,825 1,550$ $ 503 93$ 033038 00007 33 7 361 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 $ ‐ $ 92 (5)$ 033038 00008 33 8 359 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00009 33 9 357 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00010 33 10 355 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00011 33 11 353 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00012 33 12 351 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033038 00013 33 13 349 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00014 33 14 343 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00015 33 15 341 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00016 33 16 339 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00017 33 17 337 COLLINS 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033038 00018 33 18 2602 YALE AVE 25%$ 5,000 $ 31,900 $ 36,900 $ 1,250 $ 7,975 $ 9,225 $ 314 $ 403 717$ $ 15,050 5,825$ $ 1,109 392$ 033038 00019 33 19 2596 YALE AVE 25%$ 5,000 $ 80,900 $ 85,900 $ 1,250 $ 20,225 $ 21,475 $ 730 $ 938 1,669$ $ 28,225 6,750$ $ 2,080 412$ 033038 00020 33 20 2590 YALE AVE 25%$ 5,000 $ 19,000 $ 24,000 $ 1,250 $ 4,750 $ 6,000 $ 204 $ 262 466$ $ 9,075 3,075$ $ 669 203$ 033038 00021 33 21 2588 YALE AVE 40%$ 5,000 $ 35,200 $ 40,200 $ 2,000 $ 14,080 $ 16,080 $ 547 $ 703 1,249$ $ 18,320 2,240$ $ 1,350 101$ 033038 00022 33 22 2580 YALE AVE 25%$ 5,000 $ 16,700 $ 21,700 $ 1,250 $ 4,175 $ 5,425 $ 184 $ 237 422$ $ 8,100 2,675$ $ 597 175$ 033038 00023 33 23 2574 YALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033039 00001C 33 1C 0 PRINCETON AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033041 00002 33 2 2577 BROAD AVE 40%$ 11,300 $ 33,800 $ 45,100 $ 4,520 $ 13,520 $ 18,040 $ 613 $ 788 1,402$ $ 51,680 33,640$ $ 3,809 2,407$ 033041 00003C 33 3C 2581 BROAD AVE 40%$ 21,300 $ 104,100 $ 125,400 $ 8,520 $ 41,640 $ 50,160 $ 1,705 $ 2,192 3,897$ $ 56,720 6,560$ $ 4,180 283$ 033041 00005C 33 5C 2583 BROAD AVE 40%$ 31,300 $ 235,900 $ 267,200 $ 12,520 $ 94,360 $ 106,880 $ 3,634 $ 4,671 $ 8,305 $ 126,800 19,920$ $ 9,345 1,041$ 033041 00007 33 7 0 BROAD AVE 40%$ 10,900 ‐$ $ 10,900 $ 4,360 ‐$ $ 4,360 $ 148 $ 191 339$ $ (4,360) ‐$ (339)$ 033041 00008 33 8 2595 BROAD AVE 40%$ 21,900 $ 95,200 $ 117,100 $ 8,760 $ 38,080 $ 46,840 $ 1,593 $ 2,047 3,639$ $ (46,840) ‐$ (3,639)$ 033041 00009 33 9 2599 BROAD AVE 40%$ 21,900 $ 59,400 $ 81,300 $ 8,760 $ 23,760 $ 32,520 $ 1,106 $ 1,421 2,527$ $ 37,520 5,000$ $ 2,765 238$ 033041 00010C 33 10C BROAD AVE 40%$ 31,300 ‐$ $ 31,300 $ 12,520 ‐$ $ 12,520 $ 426 $ 547 973$ $ 13,440 920$ $ 991 18$ 033041 00012 33 12 2613 BROAD AVE 40%$ 10,900 $ 30,200 $ 41,100 $ 4,360 $ 12,080 $ 16,440 $ 559 $ 718 1,277$ $ 29,400 12,960$ $ 2,167 889$ 033041 00013 33 13 2615 BROAD AVE 40%$ 32,100 $ 134,100 $ 166,200 $ 12,840 $ 53,640 $ 66,480 $ 2,260 $ 2,905 5,165$ $ 134,760 68,280$ $ 9,932 4,766$ 033041 00014 33 14 2618 AUTUMN AVE 40%$ 5,000 $ 66,200 $ 71,200 $ 2,000 $ 26,480 $ 28,480 $ 968 $ 1,245 2,213$ $ 30,560 2,080$ $ 2,252 $ 39 033041 00015 33 15 2610 AUTUMN AVE 40%$ 10,200 $ 53,500 $ 63,700 $ 4,080 $ 21,400 $ 25,480 $ 866 $ 1,113 1,980$ $ 28,120 2,640$ $ 2,072 93$ 033041 00016 33 16 2608 AUTUMN AVE 25%$ 5,000 $ 26,700 $ 31,700 $ 1,250 $ 6,675 $ 7,925 $ 269 $ 346 616$ $ 9,275 1,350$ $ 684 68$ 033041 00017 33 17 2602 AUTUMN AVE 25%$ 5,000 $ 30,000 $ 35,000 $ 1,250 $ 7,500 $ 8,750 $ 298 $ 382 680$ $ 10,075 1,325$ $ 743 63$ 033041 00018 33 18 2596 SAM COOPER BLVD 25%$ 5,000 $ 13,000 $ 18,000 $ 1,250 $ 3,250 $ 4,500 $ 153 $ 197 350$ $ 6,050 1,550$ $ 446 96$ 033041 00019 33 19 2592 SAM COOPER BLVD 25%$ 5,000 $ 15,700 $ 20,700 $ 1,250 $ 3,925 $ 5,175 $ 176 $ 226 402$ $ 6,825 1,650$ $ 503 101$ 033041 00020 33 20 2586 SAM COOPER BLVD 40%$ 5,000 $ 29,500 $ 34,500 $ 2,000 $ 11,800 $ 13,800 $ 469 $ 603 1,072$ $ 20,960 7,160$ $ 1,545 472$ 033041 00021 33 21 2582 SAM COOPER BLVD 25%$ 5,000 $ 31,700 $ 36,700 $ 1,250 $ 7,925 $ 9,175 $ 312 $ 401 713$ $ 10,525 1,350$ $ 776 63$ 033041 00022 33 22 0 SAM COOPER BLVD 25%$ 2,500 $ ‐ $ 2,500 $ 625 ‐$ $ 625 $ 21 $ 27 49$ $ 625 ‐$ $ 46 (3)$ 033041 00023 33 23 2574 SAM COOPER BLVD 40%$ 8,300 $ 139,200 $ 147,500 $ 3,320 $ 55,680 $ 59,000 $ 2,006 $ 2,578 4,584$ $ 99,280 40,280$ $ 7,317 2,733$ 033041 00024 33 24 2571 BROAD AVE 40%$ 9,300 $ 110,900 $ 120,200 $ 3,720 $ 44,360 $ 48,080 $ 1,635 $ 2,101 3,736$ $ 71,320 23,240$ $ 5,256 1,520$ 033041 00025 33 25 454 N BINGHAM ST 40%$ 3,900 $ 66,000 $ 69,900 $ 1,560 $ 26,400 $ 27,960 $ 951 $ 1,222 2,172$ $ 27,960 ‐$ $ 2,061 (112)$ 033042 00002C 33 2C 2605 SUMMER AVE 40%$ 192,800 $ 72,800 $ 265,600 $ 77,120 $ 29,120 $ 106,240 $ 3,612 $ 4,643 8,255$ $ 113,320 7,080$ $ 8,352 97$ 033042 00008 33 8 0 SUMMER AVE 0%$ 344,200 ‐$ 344,200$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033042 00009C 33 9C 2680 BROAD AVE 40%$ 76,400 $ 135,200 $ 211,600 $ 30,560 $ 54,080 $ 84,640 $ 2,878 $ 3,699 6,577$ $ 92,800 8,160$ $ 6,839 263$ 033042 00010 33 10 0 BROAD AVE 40% $ 100 ‐$ $ 100 $ 40 $ ‐ $ 40 $ 1 $ 2 3$ $ 40 ‐$ $ 3 (0)$ 033042 00011 33 11 2670 BROAD AVE 40% $ 100 ‐$ $ 100 $ 40 ‐$ $ 40 $ 1 $ 2 3$ $ 40 ‐$ $ 3 (0)$ 033042 00012 33 12 490 N BINGHAM ST 40%$ 775,900 $ 340,100 $ 1,116,000 $ 310,360 $ 136,040 $ 446,400 $ 15,178 $ 19,508 34,685$ $ 470,440 24,040$ $ 34,671 (14)$ 033042 00013 33 13 2599 SUMMER AVE 40%$ 48,300 $ 46,300 $ 94,600 $ 19,320 $ 18,520 $ 37,840 $ 1,287 $ 1,654 2,940$ $ 39,880 2,040$ $ 2,939 (1)$ 033042 00017 33 17 0 BROAD 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033042 00018 33 18 2750 BROAD AVE 0%$ 86,300 $ 118,000 $ 204,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033042 00019 33 19 2766 BROAD AVE 40%$ 622,400 $ 255,300 $ 877,700 $ 248,960 $ 102,120 $ 351,080 $ 11,937 $ 15,342 27,279$ $ 378,720 27,640$ $ 27,912 633$ 033043 00003C 33 3C 2783 BROAD AVE 40%$ 97,100 $ 203,000 $ 300,100 $ 38,840 $ 81,200 $ 120,040 $ 4,081 $ 5,246 $ 9,327 $ 138,360 18,320$ $ 10,197 870$ 033043 00004C 33 4C 0 PRINCETON AVE 0% $ 7,000 ‐$ $ 7,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033043 00006 33 6 0 BROAD AVE 0%$ 33,400 ‐$ $ 33,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033044 00001 33 1 2665 E BROAD AVE 40%$ 223,100 $ 273,000 $ 496,100 $ 89,240 $ 109,200 $ 198,440 $ 6,747 $ 8,672 15,419$ $ 211,800 13,360$ $ 15,610 191$ 033044 00002 33 2 0 BROAD 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033044 00003 33 3 2699 BROAD AVE 40%$ 35,600 $ 69,600 $ 105,200 $ 14,240 $ 27,840 $ 42,080 $ 1,431 $ 1,839 3,270$ $ 51,080 9,000$ $ 3,765 495$ 033044 00004 33 4 447 CUMBERLAND ST 40%$ 47,900 $ 123,700 $ 171,600 $ 19,160 $ 49,480 $ 68,640 $ 2,334 $ 3,000 5,333$ $ 65,800 $ (2,840) $ 4,849 (484)$ 033044 00006 33 6 0 PRINCETON 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ 033044 00007 33 7 0 CUMBERLAND ST 40% $ 900 ‐$ $ 900 $ 360 ‐$ $ 360 $ 12 $ 16 28$ $ 360 ‐$ $ 27 (1)$ 033044 00008 33 8 405 CUMBERLAND ST 40%$ 16,200 $ 84,100 $ 100,300 $ 6,480 $ 33,640 $ 40,120 $ 1,364 $ 1,753 3,117$ $ 42,800 2,680$ $ 3,154 37$ 033045 00001C 33 1C 2625 BROAD AVE 40%$ 21,900 $ 59,300 $ 81,200 $ 8,760 $ 23,720 $ 32,480 $ 1,104 $ 1,419 2,524$ $ 66,720 34,240$ $ 4,917 2,394$ 033045 00003 33 3 0 BROAD AVE 40%$ 21,900 $ 9,500 $ 31,400 $ 8,760 $ 3,800 $ 12,560 $ 427 $ 549 976$ $ 12,200 $ (360) $ 899 (77)$ 033045 00004 33 4 2635 BROAD AVE 40%$ 21,900 $ 57,100 $ 79,000 $ 8,760 $ 22,840 $ 31,600 $ 1,074 $ 1,381 2,455$ $ 140,600 109,000$ $ 10,362 7,907$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 033045 00005 33 5 2655 BROAD AVE 40%$ 68,800 $ 77,000 $ 145,800 $ 27,520 $ 30,800 $ 58,320 $ 1,983 $ 2,549 4,531$ $ 94,680 36,360$ $ 6,978 2,446$ 033045 00006 33 6 451 MARIS ST 25%$ 5,000 $ 37,000 $ 42,000 $ 1,250 $ 9,250 $ 10,500 $ 357 $ 459 816$ $ 11,725 1,225$ $ 864 48$ 033045 00007C 33 7C 447 MARIS ST 40%$ 43,900 $ 48,300 $ 92,200 $ 17,560 $ 19,320 $ 36,880 $ 1,254 $ 1,612 2,866$ $ 44,240 7,360$ $ 3,260 395$ 033047 00001 33 1 416 COLLINS ST 25%$ 5,000 $ 167,200 $ 172,200 $ 1,250 $ 41,800 $ 43,050 $ 1,464 $ 1,881 3,345$ $ 43,825 775$ $ 3,230 (115)$ 033047 00004 33 4 2637 PRINCETON AVE 25%$ 5,000 $ 13,900 $ 18,900 $ 1,250 $ 3,475 $ 4,725 $ 161 $ 206 367$ $ 6,275 1,550$ $ 462 95$ 033047 00005 33 5 2641 PRINCETON AVE 25%$ 5,000 $ 16,200 $ 21,200 $ 1,250 $ 4,050 $ 5,300 $ 180 $ 232 412$ $ 6,875 1,575$ $ 507 95$ 033047 00006 33 6 0 PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 033047 00007 33 7 2653 PRINCETON AVE 25%$ 5,000 $ 12,600 $ 17,600 $ 1,250 $ 3,150 $ 4,400 $ 150 $ 192 342$ $ 8,425 4,025$ $ 621 279$ 033047 00008 33 8 2656 HARVARD AVE 25%$ 5,000 $ 28,100 $ 33,100 $ 1,250 $ 7,025 $ 8,275 $ 281 $ 362 643$ $ 9,600 1,325$ $ 708 65$ 033047 00009 33 9 2652 HARVARD AVE 25%$ 5,000 $ 23,200 $ 28,200 $ 1,250 $ 5,800 $ 7,050 $ 240 $ 308 548$ $ 8,475 1,425$ $ 625 77$ 033047 00010 33 10 2648 HARVARD AVE 25%$ 5,000 $ 11,700 $ 16,700 $ 1,250 $ 2,925 $ 4,175 $ 142 $ 182 324$ $ 8,075 3,900$ $ 595 271$ 033047 00011 33 11 2644 HARVARD AVE 25%$ 5,000 $ 58,900 $ 63,900 $ 1,250 $ 14,725 $ 15,975 $ 543 $ 698 1,241$ $ 16,850 875$ $ 1,242 1$ 033047 00012 33 12 2638 HARVARD AVE 25%$ 5,000 $ 63,500 $ 68,500 $ 1,250 $ 15,875 $ 17,125 $ 582 $ 748 1,331$ $ 17,950 825$ $ 1,323 (8)$ 033047 00013 33 13 2634 HARVARD AVE 25%$ 5,000 $ 18,000 $ 23,000 $ 1,250 $ 4,500 $ 5,750 $ 196 $ 251 447$ $ 8,500 2,750$ $ 626 180$ 033047 00014 33 14 2630 HARVARD AVE 40%$ 5,000 $ 66,600 $ 71,600 $ 2,000 $ 26,640 $ 28,640 $ 974 $ 1,252 $ 2,225 $ 31,840 3,200$ $ 2,347 121$ 033048 00003 33 3 0 PRINCETON AVE 0% $ 8,400 ‐$ $ 8,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033048 00003Z 33 3Z 0 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033048 00004 33 4 373 CUMBERLAND ST 40%$ 77,000 $ 393,200 $ 470,200 $ 30,800 $ 157,280 $ 188,080 $ 6,395 $ 8,219 14,614$ $ 200,600 12,520$ $ 14,784 170$ 033049 00005 33 5 0 YALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033049 00006 33 6 341 CUMBERLAND ST 40%$ 73,200 $ 397,000 $ 470,200 $ 29,280 $ 158,800 $ 188,080 $ 6,395 $ 8,219 14,614$ $ 200,600 12,520$ $ 14,784 170$ 033050 00001 33 1 2629 HARVARD AVE 25%$ 5,000 $ 59,400 $ 64,400 $ 1,250 $ 14,850 $ 16,100 $ 547 $ 704 1,251$ $ 16,975 875$ $ 1,251 0$ 033050 00002 33 2 2631 HARVARD AVE 25%$ 5,000 $ 62,900 $ 67,900 $ 1,250 $ 15,725 $ 16,975 $ 577 $ 742 1,319$ $ 26,075 $ 9,100 $ 1,922 603$ 033050 00003 33 3 2635 HARVARD AVE 25%$ 5,000 $ 26,900 $ 31,900 $ 1,250 $ 6,725 $ 7,975 $ 271 $ 349 620$ $ 9,325 1,350$ $ 687 68$ 033050 00004 33 4 2637 HARVARD AVE 40%$ 5,000 $ 33,500 $ 38,500 $ 2,000 $ 13,400 $ 15,400 $ 524 $ 673 1,197$ $ 19,560 4,160$ $ 1,442 245$ 033050 00005 33 5 2643 HARVARD AVE 25%$ 5,000 $ 37,200 $ 42,200 $ 1,250 $ 9,300 $ 10,550 $ 359 $ 461 820$ $ 11,750 1,200$ $ 866 46$ 033050 00006 33 6 2647 HARVARD AVE 25%$ 5,000 $ 26,100 $ 31,100 $ 1,250 $ 6,525 $ 7,775 $ 264 $ 340 604$ $ 9,950 2,175$ $ 733 129$ 033050 00007 33 7 2655 HARVARD AVE 25%$ 5,000 $ 14,200 $ 19,200 $ 1,250 $ 3,550 $ 4,800 $ 163 $ 210 373$ $ 6,825 2,025$ $ 503 130$ 033050 00008 33 8 2654 YALE AVE 25%$ 5,000 $ 15,400 $ 20,400 $ 1,250 $ 3,850 $ 5,100 $ 173 $ 223 396$ $ 6,700 1,600$ $ 494 98$ 033050 00009 33 9 2650 YALE AVE 25%$ 5,000 $ 15,300 $ 20,300 $ 1,250 $ 3,825 $ 5,075 $ 173 $ 222 394$ $ 6,600 1,525$ $ 486 92$ 033050 00010C 33 10C 2634 E YALE AVE 40%$ 31,000 $ 115,300 $ 146,300 $ 12,400 $ 46,120 $ 58,520 $ 1,990 $ 2,557 4,547$ $ 61,920 3,400$ $ 4,564 17$ 033050 00013 33 13 2630 YALE 40%$ 10,100 ‐$ $ 10,100 $ 4,040 ‐$ $ 4,040 $ 137 $ 177 314$ $ 4,160 120$ $ 307 (7)$ 033051 00001C 33 1C 318 COLLINS ST 40%$ 39,200 $ 202,800 $ 242,000 $ 15,680 $ 81,120 $ 96,800 $ 3,291 $ 4,230 7,521$ $ 103,360 6,560$ $ 7,618 96$ 033051 00005C 33 5C 0 YALE AVE 40%$ 24,100 $ 15,800 $ 39,900 $ 9,640 $ 6,320 $ 15,960 $ 543 $ 697 1,240$ $ 15,720 $ (240) $ 1,159 (82)$ 033051 00008C 33 8C 2673 YALE AVE 40%$ 49,100 $ 238,900 $ 288,000 $ 19,640 $ 95,560 $ 115,200 $ 3,917 $ 5,034 8,951$ $ 192,360 77,160$ $ 14,177 5,226$ 033051 00012 33 12 2687 YALE AVE 40%$ 13,900 $ 74,600 $ 88,500 $ 5,560 $ 29,840 $ 35,400 $ 1,204 $ 1,547 2,751$ $ 40,880 5,480$ $ 3,013 262$ 033051 00013 33 13 0 HALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033051 00014 33 14 297 CUMBERLAND ST 40%$ 79,000 $ 391,200 $ 470,200 $ 31,600 $ 156,480 $ 188,080 $ 6,395 $ 8,219 14,614$ $ 200,600 12,520$ $ 14,784 170$ 033051 00015C 33 15C 267 CUMBERLAND ST 40%$ 72,100 $ 437,300 $ 509,400 $ 28,840 $ 174,920 $ 203,760 $ 6,928 $ 8,904 15,832$ $ 217,320 13,560$ $ 16,016 184$ 033051 00016 33 16 0 AMSDEN 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033051 00017 33 17 340 COLLINS 0%$ 453,100 ‐$ 453,100$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033051 00018 33 18 AMSDEN AVE 0% $ 200 ‐$ $ 200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033052 00001 33 1 0 HALE 0%$ 23,300 ‐$ $ 23,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033053 00002 33 2 177 CUMBERLAND ST 40%$ 405,800 $ 652,100 $ 1,057,900 $ 162,320 $ 260,840 $ 423,160 $ 14,387 $ 18,492 32,880$ $ 451,360 28,200$ $ 33,265 386$ 033053 00002Z 33 2Z AMSDEN AVE 0%$ 20,000 ‐$ $ 20,000 ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 033053 00004 33 4 152 COLLINS ST 40%$ 305,700 $ 1,939,300 $ 2,245,000 $ 122,280 $ 775,720 $ 898,000 $ 30,532 $ 39,243 69,775$ $ 970,120 72,120$ $ 71,498 1,723$ 033053 00005 33 5 174 COLLINS ST 40%$ 198,100 $ 1,700,100 $ 1,898,200 $ 79,240 $ 680,040 $ 759,280 $ 25,816 $ 33,181 58,996$ $ 760,320 1,040$ $ 56,036 (2,960)$ 033053 00006 33 6 200 COLLINS ST 40%$ 300,700 $ 1,660,200 $ 1,960,900 $ 120,280 $ 664,080 $ 784,360 $ 26,668 $ 34,277 60,945$ $ 905,160 120,800$ $ 66,710 5,766$ 033053 00007 33 7 2700 POPLAR AVE 40%$ 2,159,900 $ 2,320,100 $ 4,480,000 $ 863,960 $ 928,040 $ 1,792,000 $ 60,928 $ 78,310 139,238$ $ 2,331,320 539,320$ $ 171,818 32,580$ 033053 00008 33 8 100 E CUMBERLAND ST 40%$ 204,600 $ 892,500 $ 1,097,100 $ 81,840 $ 357,000 $ 438,840 $ 14,921 $ 19,177 34,098$ $ 468,080 29,240$ $ 34,497 400$ 033053 00009 33 9 70 CUMBERLAND ST 40%$ 101,800 $ 221,400 $ 323,200 $ 40,720 $ 88,560 $ 129,280 $ 4,396 $ 5,650 10,045$ $ 137,880 8,600$ $ 10,162 117$ 037001 00001 37 1 0 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ 037001 00002 37 2 595 SCOTT ST 40%$ 59,300 $ 256,200 $ 315,500 $ 23,720 $ 102,480 $ 126,200 $ 4,291 $ 5,515 9,806$ $ 134,720 8,520$ $ 9,929 123$ 037001 00003 37 3 0 SCOTT ST 40%$ 13,800 ‐$ $ 13,800 $ 5,520 ‐$ $ 5,520 $ 188 $ 241 429$ $ 5,640 120$ $ 416 (13)$ 037001 00004 37 4 583 SCOTT ST 40%$ 31,500 $ 84,800 $ 116,300 $ 12,600 $ 33,920 $ 46,520 $ 1,582 $ 2,033 3,615$ $ 55,760 9,240$ $ 4,110 495$ 037001 00005 37 5 569 SCOTT ST 40%$ 16,700 $ 45,600 $ 62,300 $ 6,680 $ 18,240 $ 24,920 $ 847 $ 1,089 1,936$ $ 23,840 $ (1,080) $ 1,757 (179)$ 037001 00006 37 6 0 SCOTT ST 40%$ 11,700 $ 100 $ 11,800 $ 4,680 $ 40 $ 4,720 $ 160 $ 206 367$ $ 4,800 80$ $ 354 (13)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037001 00007 37 7 555 SCOTT ST 40%$ 10,300 $ 23,000 $ 33,300 $ 4,120 $ 9,200 $ 13,320 $ 453 $ 582 1,035$ $ 11,840 $ (1,480) $ 873 (162)$ 037001 00008C 37 8C 2800 BROAD AVE 40%$ 27,800 $ 18,600 $ 46,400 $ 11,120 $ 7,440 $ 18,560 $ 631 $ 811 1,442$ $ 19,800 1,240$ $ 1,459 17$ 037001 00010 37 10 2790 BROAD AVE 40%$ 106,300 $ 174,100 $ 280,400 $ 42,520 $ 69,640 $ 112,160 $ 3,813 $ 4,901 8,715$ $ 119,640 7,480$ $ 8,817 103$ 037001 00011 37 11 591 SCOTT ST 40%$ 31,700 $ 44,800 $ 76,500 $ 12,680 $ 17,920 $ 30,600 $ 1,040 $ 1,337 2,378$ $ 29,200 $ (1,400) $ 2,152 (226)$ 037002 00001 37 1 0 BROAD AVE 40%$ 3,500 ‐$ $ 3,500 $ 1,400 ‐$ $ 1,400 $ 48 $ 61 109$ $ 1,400 ‐$ $ 103 (6)$ 037002 00002 37 2 2810 BROAD AVE 40%$ 20,500 $ 3,800 $ 24,300 $ 8,200 $ 1,520 $ 9,720 $ 330 $ 425 755$ $ 9,080 $ (640) $ 669 (86)$ 037003 00001 37 1 0 BROAD AVE 40%$ 25,400 ‐$ $ 25,400 $ 10,160 ‐$ $ 10,160 $ 345 $ 444 789$ $ 10,040 $ (120) $ 740 (49)$ 037003 00002 37 2 2799 E BROAD AVE 40%$ 33,400 $ 8,400 $ 41,800 $ 13,360 $ 3,360 $ 16,720 $ 568 $ 731 1,299$ $ 17,800 1,080$ $ 1,312 13$ 037003 00003 37 3 2809 E BROAD AVE 40%$ 17,200 $ 35,200 $ 52,400 $ 6,880 $ 14,080 $ 20,960 $ 713 $ 916 1,629$ $ (20,960) ‐$ (1,629)$ 037003 00004 37 4 2809 BROAD AVE 40%$ 8,600 $ 48,100 $ 56,700 $ 3,440 $ 19,240 $ 22,680 $ 771 $ 991 1,762$ $ (22,680) ‐$ (1,762)$ 037003 00005 37 5 0 BROAD 0%$ 20,800 $ 2,900 $ 23,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037003 00006 37 6 0 SCOTT ST 40%$ 2,300 ‐$ $ 2,300 $ 920 ‐$ $ 920 $ 31 $ 40 71$ $ 920 ‐$ $ 68 (4)$ 037003 00007C 37 7C 2816 AUTUMN 40%$ 24,300 $ 20,100 $ 44,400 $ 9,720 $ 8,040 $ 17,760 $ 604 $ 776 1,380$ $ 17,760 ‐$ $ 1,309 (71)$ 037003 00011 37 11 2800 AUTUMN AVE 40%$ 23,400 $ 16,500 $ 39,900 $ 9,360 $ 6,600 $ 15,960 $ 543 $ 697 1,240$ $ 15,280 $ (680) $ 1,126 (114)$ 037003 00014 37 14 0 AUTUMN AVE 0%$ 20,400 $ 34,600 $ 55,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ 037004 00001C 37 1C 0 SCOTT ST 40%$ 2,000 ‐$ $ 2,000 $ 800 ‐$ $ 800 $ 27 $ 35 62$ $ 800 ‐$ $ 59 (3)$ 037004 00007 37 7 0 PRINCETON AVE 0% $ 4,600 ‐$ $ 4,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037004 00008 37 8 0 PRINCETON AVE 0% $ 2,300 ‐$ $ 2,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037004 00009 37 9 0 PRINCETON AVE 40%$ 4,600 $ 1,500 $ 6,100 $ 1,840 $ 600 $ 2,440 $ 83 $ 107 190$ $ 2,640 200$ $ 195 5$ 037004 00010 37 10 2802 PRINCETON AVE 25%$ 5,000 $ 3,700 $ 8,700 $ 1,250 $ 925 $ 2,175 $ 74 $ 95 169$ ‐$ $ (2,175) ‐$ (169)$ 037004 00011 37 11 2798 PRINCETON AVE 25%$ 5,000 $ 16,500 $ 21,500 $ 1,250 $ 4,125 $ 5,375 $ 183 $ 235 418$ $ 2,425 $ (2,950) $ 179 (239)$ 037004 00012 37 12 0 PRINCETON 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ 037004 00013 37 13 2788 PRINCETON AVE 25%$ 5,000 $ 12,800 $ 17,800 $ 1,250 $ 3,200 $ 4,450 $ 151 $ 194 346$ $ 3,975 $ (475) $ 293 (53)$ 037004 00015 37 15 0 AUTUMN AVE 0%$ 59,800 $ 34,600 $ 94,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037005 00001 37 1 0 PRINCETON 0%$ 48,300 ‐$ $ 48,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037005 00002 37 2 2787 PRINCETON AVE 25%$ 5,000 $ 16,300 $ 21,300 $ 1,250 $ 4,075 $ 5,325 $ 181 $ 233 414$ $ 5,275 $ (50) $ 389 (25)$ 037005 00003 37 3 2791 PRINCETON AVE 25%$ 5,000 $ 11,800 $ 16,800 $ 1,250 $ 2,950 $ 4,200 $ 143 $ 184 326$ $ 4,175 $ (25) $ 308 (19)$ 037005 00005C 37 5C 463 PRINCETON AVE 40%$ 40,600 $ 203,800 $ 244,400 $ 16,240 $ 81,520 $ 97,760 $ 3,324 $ 4,272 7,596$ $ 104,400 6,640$ $ 7,694 98$ 037005 00007 37 7 469 SCOTT ST 25%$ 5,000 $ 31,800 $ 36,800 $ 1,250 $ 7,950 $ 9,200 $ 313 $ 402 715$ $ 9,125 $ (75) $ 673 (42)$ 037005 00009 37 9 455 SCOTT ST 40%$ 9,700 $ 38,500 $ 48,200 $ 3,880 $ 15,400 $ 19,280 $ 656 $ 843 1,498$ $ 18,080 $ (1,200) $ 1,332 (166)$ 037005 00010 37 10 443 SCOTT ST 40%$ 20,500 ‐$ $ 20,500 $ 8,200 ‐$ $ 8,200 $ 279 $ 358 637$ $ 8,280 80$ $ 610 (27)$ 037005 00011 37 11 0 E HARVARD AVE 40%$ 10,100 ‐$ $ 10,100 $ 4,040 ‐$ $ 4,040 $ 137 $ 177 314$ $ 4,120 80$ $ 304 (10)$ 037005 00012 37 12 0 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037005 00013 37 13 2790 HARVARD AVE 40%$ 13,900 $ 20,200 $ 34,100 $ 5,560 $ 8,080 $ 13,640 $ 464 $ 596 1,060$ $ 13,080 $ (560) $ 964 (96)$ 037005 00014 37 14 2784 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037006 00001 37 1 2783 HARVARD 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037006 00002 37 2 2789 HARVARD AVE 25%$ 5,000 $ 10,500 $ 15,500 $ 1,250 $ 2,625 $ 3,875 $ 132 $ 169 301$ $ 1,250 $ (2,625) $ 92 (209)$ 037006 00003 37 3 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037006 00004 37 4 0 HARVARD 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,250 125$ $ 92 5$ 037006 00005 37 5 2803 HARVARD 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037006 00006 37 6 0 HARVARD AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037006 00008 37 8 415 SCOTT 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037006 00009 37 9 413 SCOTT ST 40%$ 6,000 $ 1,900 $ 7,900 $ 2,400 $ 760 $ 3,160 $ 107 $ 138 246$ $ 1,900 $ (1,260) $ 140 (106)$ 037006 00010 37 10 365 SCOTT ST 25%$ 5,000 $ 22,400 $ 27,400 $ 1,250 $ 5,600 $ 6,850 $ 233 $ 299 $ 532 $ 6,800 $ (50) $ 501 (31)$ 037006 00011 37 11 2808 YALE AVE 25%$ 5,000 $ 19,000 $ 24,000 $ 1,250 $ 4,750 $ 6,000 $ 204 $ 262 466$ $ 5,725 $ (275) $ 422 (44)$ 037006 00012 37 12 2804 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037006 00013 37 13 2798 YALE AVE 25%$ 5,000 $ 39,200 $ 44,200 $ 1,250 $ 9,800 $ 11,050 $ 376 $ 483 859$ $ 12,550 1,500$ $ 925 66$ 037006 00014 37 14 2792 E YALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037006 00015 37 15 2788 E YALE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037006 00016 37 16 2782 E YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037006 00017 37 17 0 HARVARD 0%$ 40,600 ‐$ $ 40,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ 037006 00018C 37 18C 421 SCOTT ST 40%$ 14,700 $ 99,000 $ 113,700 $ 5,880 $ 39,600 $ 45,480 $ 1,546 $ 1,987 3,534$ $ 43,840 $ (1,640) $ 3,231 (303)$ 037007 00001 37 1 0 YALE 0%$ 11,300 ‐$ $ 11,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037007 00002 37 2 AVE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037007 00003 37 3 2781 YALE AVE 25%$ 5,000 $ 11,700 $ 16,700 $ 1,250 $ 2,925 $ 4,175 $ 142 $ 182 324$ $ 4,150 $ (25) $ 306 (19)$ 037007 00004 37 4 2787 YALE AVE 25%$ 5,000 $ 22,000 $ 27,000 $ 1,250 $ 5,500 $ 6,750 $ 230 $ 295 524$ $ 6,725 $ (25) $ 496 (29)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037007 00005 37 5 2793 YALE AVE 25%$ 5,000 $ 19,300 $ 24,300 $ 1,250 $ 4,825 $ 6,075 $ 207 $ 265 472$ $ 6,100 25$ $ 450 (22)$ 037007 00006 37 6 2797 YALE AVE 25%$ 5,000 $ 17,700 $ 22,700 $ 1,250 $ 4,425 $ 5,675 $ 193 $ 248 441$ $ 5,700 25$ $ 420 (21)$ 037007 00007 37 7 2801 YALE AVE 25%$ 5,000 $ 10,700 $ 15,700 $ 1,250 $ 2,675 $ 3,925 $ 133 $ 172 305$ $ 3,900 $ (25) $ 287 (18)$ 037007 00008 37 8 2807 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037007 00009 37 9 385 E SCOTT ST 40%$ 19,000 $ 63,900 $ 82,900 $ 7,600 $ 25,560 $ 33,160 $ 1,127 $ 1,449 2,577$ $ 31,920 $ (1,240) $ 2,353 (224)$ 037007 00010 37 10 375 E SCOTT ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037007 00011 37 11 2802 HALE AVE 25%$ 5,000 $ 11,500 $ 16,500 $ 1,250 $ 2,875 $ 4,125 $ 140 $ 180 321$ $ 4,100 $ (25) $ 302 (18)$ 037007 00012 37 12 2798 HALE AVE 25%$ 5,000 $ 10,700 $ 15,700 $ 1,250 $ 2,675 $ 3,925 $ 133 $ 172 305$ $ 3,900 $ (25) $ 287 (18)$ 037007 00013 37 13 2792 HALE AVE 25%$ 5,000 $ 100 $ 5,100 $ 1,250 $ 25 $ 1,275 $ 43 $ 56 99$ $ 2,025 750$ $ 149 50$ 037007 00014 37 14 2788 HALE AVE 25%$ 5,000 $ 13,700 $ 18,700 $ 1,250 $ 3,425 $ 4,675 $ 159 $ 204 363$ $ 4,650 $ (25) $ 343 (21)$ 037007 00015 37 15 2782 HALE AVE 25%$ 5,000 $ 4,800 $ 9,800 $ 1,250 $ 1,200 $ 2,450 $ 83 $ 107 190$ $ 2,000 $ (450) $ 147 (43)$ 037007 00016 37 16 2778 HALE AVE 25%$ 5,000 $ 12,400 $ 17,400 $ 1,250 $ 3,100 $ 4,350 $ 148 $ 190 338$ $ 4,325 $ (25) $ 319 (19)$ 037007 00017 37 17 0 HALE AVE 0% $ 5,100 ‐$ $ 5,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037007 00018 37 18 0 HALE 0%$ 12,400 ‐$ $ 12,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037008 00001 37 1 2773 HALE AVE 40%$ 12,300 $ 7,400 $ 19,700 $ 4,920 $ 2,960 $ 7,880 $ 268 $ 344 $ 612 $ 7,680 $ (200) $ 566 (46)$ 037008 00002 37 2 2777 HALE AVE 40%$ 7,100 $ 7,900 $ 15,000 $ 2,840 $ 3,160 $ 6,000 $ 204 $ 262 466$ $ 5,800 $ (200) $ 427 (39)$ 037008 00003 37 3 2781 HALE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037008 00004 37 4 2783 E HALE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037008 00005 37 5 2789 E HALE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037008 00006 37 6 2791 HALE AVE 25%$ 5,000 $ 26,400 $ 31,400 $ 1,250 $ 6,600 $ 7,850 $ 267 $ 343 610$ $ 8,675 825$ $ 639 29$ 037008 00007 37 7 2795 HALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037008 00008 37 8 2801 HALE AVE 40%$ 5,000 $ 24,200 $ 29,200 $ 2,000 $ 9,680 $ 11,680 $ 397 $ 510 908$ $ 13,000 $ 1,320 $ 958 51$ 037008 00009 37 9 2805 HALE AVE 25%$ 5,000 $ 28,800 $ 33,800 $ 1,250 $ 7,200 $ 8,450 $ 287 $ 369 657$ $ 7,900 $ (550) $ 582 (74)$ 037008 00010 37 10 2807 E HALE AVE 25%$ 5,000 $ 21,100 $ 26,100 $ 1,250 $ 5,275 $ 6,525 $ 222 $ 285 507$ $ 6,475 $ (50) $ 477 (30)$ 037008 00011 37 11 2811 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037008 00012 37 12 2815 HALE AVE 25%$ 5,000 $ 13,600 $ 18,600 $ 1,250 $ 3,400 $ 4,650 $ 158 $ 203 361$ $ 4,625 $ (25) $ 341 (20)$ 037008 00013 37 13 2818 AMSDEN AVE 40%$ 5,000 $ 30,400 $ 35,400 $ 2,000 $ 12,160 $ 14,160 $ 481 $ 619 1,100$ $ 15,440 1,280$ $ 1,138 38$ 037008 00014 37 14 2814 AMSDEN AVE 25%$ 5,000 $ 20,800 $ 25,800 $ 1,250 $ 5,200 $ 6,450 $ 219 $ 282 501$ $ 6,425 $ (25) $ 474 (28)$ 037008 00015 37 15 2812 AMSDEN AVE 25%$ 5,000 $ 1,000 $ 6,000 $ 1,250 $ 250 $ 1,500 $ 51 $ 66 117$ $ 4,075 2,575$ $ 300 184$ 037008 00016 37 16 2806 E AMSDEN 0% $ 5,000 $ 21,000 $ 26,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037008 00017 37 17 2802 E AMSDEN 25%$ 5,000 $ 17,500 $ 22,500 $ 1,250 $ 4,375 $ 5,625 $ 191 $ 246 437$ $ 5,600 $ (25) $ 413 (24)$ 037008 00018 37 18 2798 AMSDEN AVE 25%$ 5,000 $ 36,400 $ 41,400 $ 1,250 $ 9,100 $ 10,350 $ 352 $ 452 804$ $ 10,350 ‐$ $ 763 (41)$ 037008 00019 37 19 2792 AMSDEN AVE 0% $ 5,000 $ 27,700 $ 32,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037008 00020 37 20 2790 AMSDEN AVE 25%$ 5,000 $ 14,300 $ 19,300 $ 1,250 $ 3,575 $ 4,825 $ 164 $ 211 375$ $ 4,625 $ (200) $ 341 (34)$ 037008 00021 37 21 2784 E AMSDEN AVE 25%$ 5,000 $ 5,700 $ 10,700 $ 1,250 $ 1,425 $ 2,675 $ 91 $ 117 208$ $ 6,150 3,475$ $ 453 245$ 037008 00022C 37 22C 2782 E AMSDEN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037008 00024C 37 24C 2776 AMSDEN AVE 40%$ 5,000 $ 23,800 $ 28,800 $ 2,000 $ 9,520 $ 11,520 $ 392 $ 503 895$ $ 13,480 1,960$ $ 993 98$ 037008 00025 37 25 0 AMSDEN 0%$ 12,200 ‐$ $ 12,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037008 00026 37 26 0 HALE 0%$ 11,300 ‐$ $ 11,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00002 37 2 309 SCOTT ST 0%$ 100,000 ‐$ 100,000$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00003C 37 3C 283 SCOTT ST 0%$ 56,000 $ 236,200 $ 292,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00007C 37 7C 283 SCOTT ST 0%$ 32,900 $ 42,600 $ 75,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00011C 37 11C 165 SCOTT ST 40%$ 76,700 $ 192,500 $ 269,200 $ 30,680 $ 77,000 $ 107,680 $ 3,661 $ 4,706 8,367$ $ 93,600 $ (14,080) $ 6,898 (1,468)$ 037009 00012 37 12 184 E NEIL ST 40%$ 18,600 $ 45,300 $ 63,900 $ 7,440 $ 18,120 $ 25,560 $ 869 $ 1,117 1,986$ $ 24,480 $ (1,080) $ 1,804 (182)$ 037009 00013 37 13 178 NEIL ST 40%$ 18,600 $ 44,800 $ 63,400 $ 7,440 $ 17,920 $ 25,360 $ 862 $ 1,108 1,970$ $ 24,400 $ (960) $ 1,798 (172)$ 037009 00014 37 14 170 NEIL ST 40%$ 13,900 $ 21,200 $ 35,100 $ 5,560 $ 8,480 $ 14,040 $ 477 $ 614 1,091$ $ 13,240 $ (800) $ 976 (115)$ 037009 00023 37 23 157 NEIL ST 40%$ 23,800 $ 77,400 $ 101,200 $ 9,520 $ 30,960 $ 40,480 $ 1,376 $ 1,769 3,145$ $ 43,200 2,720$ $ 3,184 39$ 037009 00024 37 24 165 E NEIL ST 40%$ 16,500 $ 6,800 $ 23,300 $ 6,600 $ 2,720 $ 9,320 $ 317 $ 407 724$ $ 9,520 200$ $ 702 (23)$ 037009 00025 37 25 169 NEIL ST 40%$ 27,000 $ 94,700 $ 121,700 $ 10,800 $ 37,880 $ 48,680 $ 1,655 $ 2,127 3,782$ $ 46,600 $ (2,080) $ 3,434 (348)$ 037009 00026 37 26 183 NEIL ST 40%$ 21,200 $ 38,900 $ 60,100 $ 8,480 $ 15,560 $ 24,040 $ 817 $ 1,051 1,868$ $ 24,000 $ (40) $ 1,769 (99)$ 037009 00027C 37 27C 205 SCOTT ST 40%$ 102,000 $ 4,700 $ 106,700 $ 40,800 $ 1,880 $ 42,680 $ 1,451 $ 1,865 $ 3,316 $ 33,240 $ (9,440) $ 2,450 (866)$ 037009 00031 37 31 0 POPLAR 0%$ 26,200 ‐$ $ 26,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00032 37 32 225 E SCOTT 40%$ 27,200 $ 7,800 $ 35,000 $ 10,880 $ 3,120 $ 14,000 $ 476 $ 612 1,088$ $ 14,000 ‐$ $ 1,032 (56)$ 037009 00034 37 34 221 E SCOTT ST 0%$ 19,000 $ 94,100 $ 113,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00035C 37 35C 221 SCOTT ST 40%$ 34,500 $ 102,800 $ 137,300 $ 13,800 $ 41,120 $ 54,920 $ 1,867 $ 2,400 4,267$ $ 51,040 $ (3,880) $ 3,762 (506)$ 037009 00036 37 36 195 SCOTT ST 40%$ 73,700 $ 14,500 $ 88,200 $ 29,480 $ 5,800 $ 35,280 $ 1,200 $ 1,542 2,741$ $ 35,280 ‐$ $ 2,600 (141)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037009 00037 37 37 141 NEIL ST 40%$ 17,900 $ 102,300 $ 120,200 $ 7,160 $ 40,920 $ 48,080 $ 1,635 $ 2,101 3,736$ $ (48,080) ‐$ (3,736)$ 037009 00038 37 38 143 NEIL ST 40%$ 11,900 $ 51,000 $ 62,900 $ 4,760 $ 20,400 $ 25,160 $ 855 $ 1,099 1,955$ $ (25,160) ‐$ (1,955)$ 037009 00039 37 39 147 NEIL ST 40%$ 18,900 $ 92,600 $ 111,500 $ 7,560 $ 37,040 $ 44,600 $ 1,516 $ 1,949 3,465$ $ 42,720 $ (1,880) $ 3,148 (317)$ 037009 00040 37 40 0 MCADOO AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00041 37 41 0 MCADOO AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037009 00042 37 42 133 NEIL ST 40%$ 18,200 $ 114,600 $ 132,800 $ 7,280 $ 45,840 $ 53,120 $ 1,806 $ 2,321 4,127$ $ 56,680 3,560$ $ 4,177 50$ 037009 00043 37 43 135 NEIL ST 40%$ 11,000 $ 54,300 $ 65,300 $ 4,400 $ 21,720 $ 26,120 $ 888 $ 1,141 2,030$ $ 27,880 1,760$ $ 2,055 25$ 037010 00001C 37 1C 154 NEIL ST 40%$ 24,900 $ 47,400 $ 72,300 $ 9,960 $ 18,960 $ 28,920 $ 983 $ 1,264 $ 2,247 $ 30,880 1,960$ $ 2,276 29$ 037010 00002 37 2 155 SCOTT ST 40%$ 6,300 $ 26,300 $ 32,600 $ 2,520 $ 10,520 $ 13,040 $ 443 $ 570 1,013$ $ 64,960 51,920$ $ 4,788 3,774$ 037010 00003 37 3 139 SCOTT ST 40%$ 6,000 $ 29,900 $ 35,900 $ 2,400 $ 11,960 $ 14,360 $ 488 $ 628 1,116$ $ 76,440 62,080$ $ 5,634 4,518$ 037010 00004C 37 4C 137 SCOTT ST 40%$ 28,300 $ 56,000 $ 84,300 $ 11,320 $ 22,400 $ 33,720 $ 1,146 $ 1,474 2,620$ $ 32,240 $ (1,480) $ 2,376 (244)$ 037010 00006 37 6 134 NEIL ST 40%$ 8,100 $ 4,200 $ 12,300 $ 3,240 $ 1,680 $ 4,920 $ 167 $ 215 382$ $ 4,680 $ (240) $ 345 (37)$ 037010 00008 37 8 130 NEIL ST 40%$ 18,500 $ 7,000 $ 25,500 $ 7,400 $ 2,800 $ 10,200 $ 347 $ 446 793$ $ 9,720 $ (480) $ 716 (76)$ 037010 00009 37 9 136 NEIL ST 40%$ 14,900 $ 35,100 $ 50,000 $ 5,960 $ 14,040 $ 20,000 $ 680 $ 874 1,554$ $ 22,520 2,520$ $ 1,660 106$ 037010 00010 37 10 140 NEIL ST 40%$ 15,000 $ 6,000 $ 21,000 $ 6,000 $ 2,400 $ 8,400 $ 286 $ 367 653$ $ 7,840 $ (560) $ 578 $ (75) 037010 00011 37 11 146 NEIL ST 40%$ 15,300 $ 9,100 $ 24,400 $ 6,120 $ 3,640 $ 9,760 $ 332 $ 427 758$ $ 9,280 $ (480) $ 684 (74)$ 037010 00013 37 13 NEIL ST 40%$ 18,900 ‐$ $ 18,900 $ 7,560 ‐$ $ 7,560 $ 257 $ 330 587$ $ 7,760 200$ $ 572 (16)$ 037010 00014 37 14 118 NEIL ST 40%$ 10,500 $ 9,000 $ 19,500 $ 4,200 $ 3,600 $ 7,800 $ 265 $ 341 606$ $ 7,280 $ (520) $ 537 (70)$ 037010 00015 37 15 0 SCOTT ST 40%$ 5,100 ‐$ $ 5,100 $ 2,040 ‐$ $ 2,040 $ 69 $ 89 159$ $ 2,040 ‐$ $ 150 (8)$ 037011 00001 37 1 2826 SHADY OAK AVE 25%$ 5,000 $ 15,000 $ 20,000 $ 1,250 $ 3,750 $ 5,000 $ 170 $ 219 389$ $ 4,925 $ (75) $ 363 (26)$ 037011 00002 37 2 2832 SHADY OAK AVE 25%$ 5,000 $ 17,400 $ 22,400 $ 1,250 $ 4,350 $ 5,600 $ 190 $ 245 435$ $ 5,650 50$ $ 416 (19)$ 037011 00003 37 3 2836 SHADY OAK AVE 25%$ 5,000 $ 18,000 $ 23,000 $ 1,250 $ 4,500 $ 5,750 $ 196 $ 251 447$ $ 5,750 ‐$ $ 424 $ (23) 037011 00004 37 4 2842 SHADY OAK AVE 25%$ 5,000 $ 14,400 $ 19,400 $ 1,250 $ 3,600 $ 4,850 $ 165 $ 212 377$ $ 4,875 25$ $ 359 (18)$ 037011 00005 37 5 2848 SHADY OAK AVE 25%$ 5,000 $ 16,100 $ 21,100 $ 1,250 $ 4,025 $ 5,275 $ 179 $ 231 410$ $ 5,325 50$ $ 392 (17)$ 037011 00006 37 6 2854 SHADY OAK AVE 25%$ 5,000 $ 15,300 $ 20,300 $ 1,250 $ 3,825 $ 5,075 $ 173 $ 222 394$ $ 5,050 $ (25) $ 372 (22)$ 037011 00007C 37 7C 2860 SHADY OAK AVE 25%$ 5,000 $ 34,600 $ 39,600 $ 1,250 $ 8,650 $ 9,900 $ 337 $ 433 769$ $ 9,850 $ (50) $ 726 (43)$ 037011 00009 37 9 244 TIMBER LN 25%$ 5,000 $ 19,500 $ 24,500 $ 1,250 $ 4,875 $ 6,125 $ 208 $ 268 476$ $ 6,075 $ (50) $ 448 (28)$ 037011 00011 37 11 0 MIMOSA 0%$ 84,800 ‐$ $ 84,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037011 00012 37 12 238 TIMBER LN 25%$ 5,000 $ 16,900 $ 21,900 $ 1,250 $ 4,225 $ 5,475 $ 186 $ 239 425$ $ 5,425 $ (50) $ 400 (26)$ 037011 00013 37 13 232 TIMBER LN 25%$ 5,000 $ 16,000 $ 21,000 $ 1,250 $ 4,000 $ 5,250 $ 179 $ 229 408$ $ 5,300 50$ $ 391 (17)$ 037011 00014 37 14 228 TIMBER LN 25%$ 5,000 $ 29,400 $ 34,400 $ 1,250 $ 7,350 $ 8,600 $ 292 $ 376 668$ $ 8,950 350$ $ 660 (9)$ 037011 00015 37 15 222 TIMBER LN 25%$ 5,000 $ 16,200 $ 21,200 $ 1,250 $ 4,050 $ 5,300 $ 180 $ 232 412$ $ 5,275 $ (25) $ 389 (23)$ 037011 00016 37 16 216 TIMBER LN 25%$ 5,000 $ 20,400 $ 25,400 $ 1,250 $ 5,100 $ 6,350 $ 216 $ 277 493$ $ 6,325 $ (25) $ 466 (27)$ 037011 00018 37 18 204 TIMBER LN 25%$ 5,000 $ 15,400 $ 20,400 $ 1,250 $ 3,850 $ 5,100 $ 173 $ 223 396$ $ 5,075 $ (25) $ 374 (22)$ 037011 00019 37 19 198 TIMBER LN 25%$ 5,000 $ 30,400 $ 35,400 $ 1,250 $ 7,600 $ 8,850 $ 301 $ 387 688$ $ 11,050 2,200$ $ 814 127$ 037011 00020 37 20 192 TIMBER LN 25%$ 5,000 $ 17,800 $ 22,800 $ 1,250 $ 4,450 $ 5,700 $ 194 $ 249 443$ $ 5,675 $ (25) $ 418 (25)$ 037011 00021 37 21 186 TIMBER LN 25%$ 5,000 $ 21,300 $ 26,300 $ 1,250 $ 5,325 $ 6,575 $ 224 $ 287 511$ $ 6,525 $ (50) $ 481 (30)$ 037011 00022 37 22 180 TIMBER LN 25%$ 5,000 $ 25,700 $ 30,700 $ 1,250 $ 6,425 $ 7,675 $ 261 $ 335 596$ $ 7,700 25$ $ 567 (29)$ 037011 00023 37 23 174 TIMBER LN 25%$ 5,000 $ 15,200 $ 20,200 $ 1,250 $ 3,800 $ 5,050 $ 172 $ 221 392$ $ 5,025 $ (25) $ 370 (22)$ 037011 00024 37 24 170 TIMBER LN 25%$ 5,000 $ 26,700 $ 31,700 $ 1,250 $ 6,675 $ 7,925 $ 269 $ 346 616$ $ 7,875 $ (50) $ 580 (35)$ 037011 00025 37 25 2863 CREST AVE 25%$ 5,000 $ 16,400 $ 21,400 $ 1,250 $ 4,100 $ 5,350 $ 182 $ 234 416$ $ 5,325 $ (25) $ 392 (23)$ 037011 00026 37 26 2859 CREST AVE 25%$ 5,000 $ 19,300 $ 24,300 $ 1,250 $ 4,825 $ 6,075 $ 207 $ 265 472$ $ 6,050 $ (25) $ 446 (26)$ 037011 00027 37 27 2853 CREST AVE 25%$ 5,000 $ 16,000 $ 21,000 $ 1,250 $ 4,000 $ 5,250 $ 179 $ 229 408$ $ 5,225 $ (25) $ 385 (23)$ 037011 00028 37 28 2849 CREST AVE 25%$ 5,000 $ 18,300 $ 23,300 $ 1,250 $ 4,575 $ 5,825 $ 198 $ 255 $ 453 $ 5,775 $ (50) $ 426 (27)$ 037011 00029 37 29 2843 CREST AVE 25%$ 5,000 $ 18,400 $ 23,400 $ 1,250 $ 4,600 $ 5,850 $ 199 $ 256 455$ $ 5,875 25$ $ 433 (22)$ 037011 00030 37 30 2839 CREST AVE 25%$ 5,000 $ 17,700 $ 22,700 $ 1,250 $ 4,425 $ 5,675 $ 193 $ 248 441$ $ 5,625 $ (50) $ 415 (26)$ 037011 00031 37 31 2833 CREST AVE 25%$ 5,000 $ 19,700 $ 24,700 $ 1,250 $ 4,925 $ 6,175 $ 210 $ 270 480$ $ 6,175 ‐$ $ 455 (25)$ 037011 00032 37 32 2827 CREST AVE 25%$ 5,000 $ 17,500 $ 22,500 $ 1,250 $ 4,375 $ 5,625 $ 191 $ 246 437$ $ 5,600 $ (25) $ 413 (24)$ 037011 00033 37 33 2821 CREST AVE 25%$ 5,000 $ 15,700 $ 20,700 $ 1,250 $ 3,925 $ 5,175 $ 176 $ 226 402$ $ 5,150 $ (25) $ 380 (23)$ 037011 00034 37 34 158 SCOTT ST 40%$ 113,800 $ 67,200 $ 181,000 $ 45,520 $ 26,880 $ 72,400 $ 2,462 $ 3,164 5,625$ $ 65,480 $ (6,920) $ 4,826 (800)$ 037011 00035 37 35 2923 E MIMOSA AVE 40%$ 162,800 $ 1,100,000 $ 1,262,800 $ 65,120 $ 440,000 $ 505,120 $ 17,174 $ 22,074 39,248$ $ 520,400 $ 15,280 $ 38,353 (894)$ 037011 00037 37 37 2889 MIMOSA AVE 40%$ 648,400 $ 2,560,000 $ 3,208,400 $ 259,360 $ 1,024,000 $ 1,283,360 $ 43,634 $ 56,083 99,717$ $ 1,462,440 179,080$ $ 107,782 8,065$ 037011 00038 37 38 0 TIMBER LN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037012 00001 37 1 2825 DELL AVE 25%$ 5,000 $ 16,300 $ 21,300 $ 1,250 $ 4,075 $ 5,325 $ 181 $ 233 414$ $ 5,275 $ (50) $ 389 (25)$ 037012 00002 37 2 2831 DELL AVE 25%$ 5,000 $ 16,300 $ 21,300 $ 1,250 $ 4,075 $ 5,325 $ 181 $ 233 414$ $ 5,275 $ (50) $ 389 (25)$ 037012 00003 37 3 2837 DELL AVE 25%$ 5,000 $ 22,800 $ 27,800 $ 1,250 $ 5,700 $ 6,950 $ 236 $ 304 540$ $ 6,900 $ (50) $ 509 (31)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037012 00004 37 4 2843 DELL AVE 25%$ 5,000 $ 22,700 $ 27,700 $ 1,250 $ 5,675 $ 6,925 $ 235 $ 303 538$ $ 7,050 125$ $ 520 (18)$ 037012 00005 37 5 2849 DELL AVE 25%$ 5,000 $ 17,000 $ 22,000 $ 1,250 $ 4,250 $ 5,500 $ 187 $ 240 427$ $ 5,475 $ (25) $ 404 (24)$ 037012 00006 37 6 205 TIMBER LN 25%$ 5,000 $ 30,300 $ 35,300 $ 1,250 $ 7,575 $ 8,825 $ 300 $ 386 686$ $ 8,750 $ (75) $ 645 (41)$ 037012 00007 37 7 199 TIMBER LN 25%$ 5,000 $ 24,600 $ 29,600 $ 1,250 $ 6,150 $ 7,400 $ 252 $ 323 575$ $ 7,350 $ (50) $ 542 (33)$ 037012 00008 37 8 193 TIMBER LN 25%$ 5,000 $ 18,400 $ 23,400 $ 1,250 $ 4,600 $ 5,850 $ 199 $ 256 455$ $ 5,825 $ (25) $ 429 (25)$ 037012 00009 37 9 187 TIMBER LN 25%$ 5,000 $ 15,200 $ 20,200 $ 1,250 $ 3,800 $ 5,050 $ 172 $ 221 392$ $ 5,025 $ (25) $ 370 (22)$ 037012 00010 37 10 181 TIMBER LN 25%$ 5,000 $ 14,900 $ 19,900 $ 1,250 $ 3,725 $ 4,975 $ 169 $ 217 387$ $ 4,950 $ (25) $ 365 (22)$ 037012 00011 37 11 175 TIMBER LN 25%$ 5,000 $ 21,500 $ 26,500 $ 1,250 $ 5,375 $ 6,625 $ 225 $ 290 515$ $ 6,575 $ (50) $ 485 (30)$ 037012 00012 37 12 2846 CREST AVE 25%$ 5,000 $ 27,900 $ 32,900 $ 1,250 $ 6,975 $ 8,225 $ 280 $ 359 639$ $ 8,175 $ (50) $ 602 (37)$ 037012 00013 37 13 2842 CREST AVE 25%$ 5,000 $ 18,800 $ 23,800 $ 1,250 $ 4,700 $ 5,950 $ 202 $ 260 462$ $ 5,950 ‐$ $ 439 (24)$ 037012 00014 37 14 2836 CREST AVE 25%$ 5,000 $ 17,600 $ 22,600 $ 1,250 $ 4,400 $ 5,650 $ 192 $ 247 439$ $ 5,625 $ (25) $ 415 (24)$ 037012 00015 37 15 2830 CREST AVE 25%$ 5,000 $ 21,100 $ 26,100 $ 1,250 $ 5,275 $ 6,525 $ 222 $ 285 507$ $ 6,550 25$ $ 483 (24)$ 037012 00016 37 16 2824 CREST AVE 25%$ 5,000 $ 29,100 $ 34,100 $ 1,250 $ 7,275 $ 8,525 $ 290 $ 373 662$ $ 8,575 50$ $ 632 (30)$ 037013 00001 37 1 2825 SHADY OAK AVE 25%$ 5,000 $ 26,400 $ 31,400 $ 1,250 $ 6,600 $ 7,850 $ 267 $ 343 610$ $ 6,400 $ (1,450) $ 472 (138)$ 037013 00002 37 2 2833 SHADY OAK AVE 25%$ 5,000 $ 19,400 $ 24,400 $ 1,250 $ 4,850 $ 6,100 $ 207 $ 267 $ 474 $ 6,150 50$ $ 453 (21)$ 037013 00003 37 3 2837 SHADY OAK AVE 25%$ 5,000 $ 17,300 $ 22,300 $ 1,250 $ 4,325 $ 5,575 $ 190 $ 244 433$ $ 5,625 50$ $ 415 (19)$ 037013 00004 37 4 2843 SHADY OAK AVE 25%$ 5,000 $ 15,000 $ 20,000 $ 1,250 $ 3,750 $ 5,000 $ 170 $ 219 389$ $ 5,025 25$ $ 370 (18)$ 037013 00005 37 5 2849 SHADY OAK AVE 25%$ 5,000 $ 37,500 $ 42,500 $ 1,250 $ 9,375 $ 10,625 $ 361 $ 464 826$ $ 10,725 100$ $ 790 (35)$ 037013 00006 37 6 2855 SHADY OAK AVE 25%$ 5,000 $ 25,400 $ 30,400 $ 1,250 $ 6,350 $ 7,600 $ 258 $ 332 591$ $ 7,750 150$ $ 571 (19)$ 037013 00007 37 7 2859 SHADY OAK AVE 25%$ 5,000 $ 24,500 $ 29,500 $ 1,250 $ 6,125 $ 7,375 $ 251 $ 322 573$ $ 7,350 $ (25) $ 542 (31)$ 037013 00008 37 8 223 TIMBER LN 25%$ 5,000 $ 15,800 $ 20,800 $ 1,250 $ 3,950 $ 5,200 $ 177 $ 227 404$ $ 5,175 $ (25) $ 381 (23)$ 037013 00009 37 9 217 TIMBER LN 40%$ 5,000 $ 39,400 $ 44,400 $ 2,000 $ 15,760 $ 17,760 $ 604 $ 776 1,380$ $ 15,920 $ (1,840) $ 1,173 $ (207) 037013 00010 37 10 2850 DELL AVE 25%$ 5,000 $ 5,600 $ 10,600 $ 1,250 $ 1,400 $ 2,650 $ 90 $ 116 206$ $ 2,625 $ (25) $ 193 (12)$ 037013 00011 37 11 2844 DELL AVE 25%$ 5,000 $ 18,200 $ 23,200 $ 1,250 $ 4,550 $ 5,800 $ 197 $ 253 451$ $ 5,850 50$ $ 431 (20)$ 037013 00012 37 12 2838 DELL AVE 25%$ 5,000 $ 17,100 $ 22,100 $ 1,250 $ 4,275 $ 5,525 $ 188 $ 241 429$ $ 5,500 $ (25) $ 405 (24)$ 037013 00013 37 13 2832 DELL AVE 25%$ 5,000 $ 17,400 $ 22,400 $ 1,250 $ 4,350 $ 5,600 $ 190 $ 245 435$ $ 5,575 $ (25) $ 411 (24)$ 037013 00014 37 14 2826 DELL AVE 25%$ 5,000 $ 10,300 $ 15,300 $ 1,250 $ 2,575 $ 3,825 $ 130 $ 167 297$ $ 5,850 2,025$ $ 431 134$ 037014 00001 37 1 0 SCOTT ST 0%$ 49,300 $ 35,900 $ 85,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037014 00002 37 2 0 HARRELL 25%$ 4,000 ‐$ $ 4,000 $ 1,000 ‐$ $ 1,000 $ 34 $ 44 78$ $ 1,250 250$ $ 92 14$ 037014 00003 37 3 331 E HARRELL ST 25%$ 5,000 $ 19,300 $ 24,300 $ 1,250 $ 4,825 $ 6,075 $ 207 $ 265 472$ $ 6,025 $ (50) $ 444 (28)$ 037014 00004 37 4 329 HARRELL ST 25%$ 5,000 $ 6,600 $ 11,600 $ 1,250 $ 1,650 $ 2,900 $ 99 $ 127 225$ $ 3,375 475$ $ 249 23$ 037014 00005 37 5 325 HARRELL 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037014 00006 37 6 321 HARRELL ST 25%$ 5,000 $ 23,400 $ 28,400 $ 1,250 $ 5,850 $ 7,100 $ 241 $ 310 552$ $ 7,050 $ (50) $ 520 (32)$ 037014 00007 37 7 317 HARRELL ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037014 00009 37 9 293 HARRELL ST 25%$ 5,000 $ 16,800 $ 21,800 $ 1,250 $ 4,200 $ 5,450 $ 185 $ 238 423$ $ 5,425 $ (25) $ 400 (24)$ 037014 00010 37 10 287 HARRELL ST 25%$ 5,000 $ 11,200 $ 16,200 $ 1,250 $ 2,800 $ 4,050 $ 138 $ 177 315$ $ 4,875 825$ $ 359 45$ 037014 00011 37 11 283 HARRELL ST 25%$ 5,000 $ 16,900 $ 21,900 $ 1,250 $ 4,225 $ 5,475 $ 186 $ 239 425$ $ 5,475 ‐$ $ 404 (22)$ 037014 00012 37 12 279 HARRELL ST 25%$ 5,000 $ 20,400 $ 25,400 $ 1,250 $ 5,100 $ 6,350 $ 216 $ 277 493$ $ 6,325 $ (25) $ 466 (27)$ 037014 00013 37 13 273 HARRELL ST 25%$ 5,000 $ 17,500 $ 22,500 $ 1,250 $ 4,375 $ 5,625 $ 191 $ 246 437$ $ 5,600 $ (25) $ 413 (24)$ 037014 00014 37 14 267 HARRELL ST 25%$ 5,000 $ 12,600 $ 17,600 $ 1,250 $ 3,150 $ 4,400 $ 150 $ 192 342$ $ 4,375 $ (25) $ 322 (19)$ 037014 00015 37 15 263 HARRELL ST 25%$ 5,000 $ 24,700 $ 29,700 $ 1,250 $ 6,175 $ 7,425 $ 252 $ 324 577$ $ 7,500 75$ $ 553 (24)$ 037014 00016 37 16 264 SCOTT ST 40%$ 8,700 $ 36,500 $ 45,200 $ 3,480 $ 14,600 $ 18,080 $ 615 $ 790 1,405$ $ 18,080 ‐$ $ 1,332 (72)$ 037014 00017 37 17 268 SCOTT 40%$ 10,800 ‐$ $ 10,800 $ 4,320 ‐$ $ 4,320 $ 147 $ 189 336$ $ 4,400 80$ $ 324 (11)$ 037014 00018 37 18 274 SCOTT ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037014 00019 37 19 278 SCOTT ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037014 00020 37 20 284 SCOTT 25%$ 5,000 $ 3,500 $ 8,500 $ 1,250 $ 875 $ 2,125 $ 72 $ 93 165$ $ 4,275 2,150$ $ 315 150$ 037014 00021C 37 21C 288 SCOTT ST 40%$ 23,300 $ 84,400 $ 107,700 $ 9,320 $ 33,760 $ 43,080 $ 1,465 $ 1,883 3,347$ $ 46,000 2,920$ $ 3,390 43$ 037014 00023 37 23 298 SCOTT 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037014 00024 37 24 304 SCOTT ST 40%$ 24,000 $ 52,900 $ 76,900 $ 9,600 $ 21,160 $ 30,760 $ 1,046 $ 1,344 2,390$ $ 32,720 1,960$ $ 2,411 21$ 037014 00025 37 25 314 SCOTT ST 40%$ 11,600 $ 14,000 $ 25,600 $ 4,640 $ 5,600 $ 10,240 $ 348 $ 447 796$ $ 13,480 3,240$ $ 993 198$ 037014 00026 37 26 0 HARRELL 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ 037014 00027 37 27 311 HARRELL ST 25%$ 5,000 $ 17,300 $ 22,300 $ 1,250 $ 4,325 $ 5,575 $ 190 $ 244 433$ $ 5,325 $ (250) $ 392 (41)$ 037014 00028 37 28 E HARRELL 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037014 00029 37 29 301 HARRELL ST 40%$ 5,000 $ 32,800 $ 37,800 $ 2,000 $ 13,120 $ 15,120 $ 514 $ 661 1,175$ $ 16,560 1,440$ $ 1,220 46$ 037014 00030 37 30 297 HARRELL ST 25%$ 5,000 $ 25,100 $ 30,100 $ 1,250 $ 6,275 $ 7,525 $ 256 $ 329 585$ $ 7,225 $ (300) $ 532 (52)$ 037015 00001 37 1 354 SCOTT ST 25%$ 5,000 $ 31,200 $ 36,200 $ 1,250 $ 7,800 $ 9,050 $ 308 $ 395 703$ $ 9,000 $ (50) $ 663 (40)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037015 00002 37 2 348 SCOTT ST 25%$ 5,000 $ 16,800 $ 21,800 $ 1,250 $ 4,200 $ 5,450 $ 185 $ 238 423$ $ 5,400 $ (50) $ 398 (25)$ 037015 00003 37 3 342 SCOTT ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037015 00004 37 4 2839 HALE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037015 00005 37 5 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037015 00006 37 6 2847 HALE AVE 25%$ 5,000 $ 15,000 $ 20,000 $ 1,250 $ 3,750 $ 5,000 $ 170 $ 219 389$ $ 5,025 25$ $ 370 (18)$ 037015 00007 37 7 2851 HALE AVE 25%$ 5,000 $ 22,700 $ 27,700 $ 1,250 $ 5,675 $ 6,925 $ 235 $ 303 538$ $ 6,725 $ (200) $ 496 (42)$ 037015 00008 37 8 2857 HALE AVE 25%$ 5,000 $ 16,300 $ 21,300 $ 1,250 $ 4,075 $ 5,325 $ 181 $ 233 414$ $ 5,300 $ (25) $ 391 (23)$ 037015 00009 37 9 2859 HALE AVE 25%$ 5,000 $ 22,100 $ 27,100 $ 1,250 $ 5,525 $ 6,775 $ 230 $ 296 526$ $ 6,725 $ (50) $ 496 (31)$ 037015 00010 37 10 2863 HALE AVE 25%$ 5,000 $ 5,800 $ 10,800 $ 1,250 $ 1,450 $ 2,700 $ 92 $ 118 210$ $ 1,250 $ (1,450) $ 92 (118)$ 037015 00011 37 11 2867 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037015 00012 37 12 2873 HALE AVE 25%$ 5,000 $ 14,500 $ 19,500 $ 1,250 $ 3,625 $ 4,875 $ 166 $ 213 379$ $ 4,025 $ (850) $ 297 (82)$ 037015 00013 37 13 2877 HALE AVE 25%$ 5,000 $ 25,000 $ 30,000 $ 1,250 $ 6,250 $ 7,500 $ 255 $ 328 583$ $ 7,175 $ (325) $ 529 (54)$ 037015 00014 37 14 2883 E HALE AVE 25%$ 5,000 $ 18,300 $ 23,300 $ 1,250 $ 4,575 $ 5,825 $ 198 $ 255 453$ $ 5,775 $ (50) $ 426 (27)$ 037015 00015 37 15 2885 HALE AVE 25%$ 5,000 $ 23,900 $ 28,900 $ 1,250 $ 5,975 $ 7,225 $ 246 $ 316 561$ $ 7,175 $ (50) $ 529 (33)$ 037015 00016 37 16 2891 HALE AVE 25%$ 5,000 $ 17,700 $ 22,700 $ 1,250 $ 4,425 $ 5,675 $ 193 $ 248 $ 441 $ 5,675 ‐$ $ 418 (23)$ 037015 00017 37 17 2895 HALE AVE 25%$ 5,000 $ 29,900 $ 34,900 $ 1,250 $ 7,475 $ 8,725 $ 297 $ 381 678$ $ 8,650 $ (75) $ 638 (40)$ 037015 00018C 37 18C 2897 HALE AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037016 00001 37 1 2829 YALE AVE 40%$ 9,200 $ 32,800 $ 42,000 $ 3,680 $ 13,120 $ 16,800 $ 571 $ 734 1,305$ $ 18,200 1,400$ $ 1,341 36$ 037016 00002 37 2 2837 YALE AVE 40%$ 5,000 $ 31,800 $ 36,800 $ 2,000 $ 12,720 $ 14,720 $ 500 $ 643 1,144$ $ 13,600 $ (1,120) $ 1,002 (141)$ 037016 00003 37 3 2843 YALE AVE 40%$ 5,000 $ 31,800 $ 36,800 $ 2,000 $ 12,720 $ 14,720 $ 500 $ 643 1,144$ $ 13,600 $ (1,120) $ 1,002 (141)$ 037016 00004 37 4 0 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037016 00005 37 5 2851 YALE AVE 25%$ 5,000 $ 19,400 $ 24,400 $ 1,250 $ 4,850 $ 6,100 $ 207 $ 267 474$ $ 6,075 $ (25) $ 448 $ (26) 037016 00006 37 6 2855 YALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037016 00007 37 7 2857 YALE AVE 25%$ 5,000 $ 21,600 $ 26,600 $ 1,250 $ 5,400 $ 6,650 $ 226 $ 291 517$ $ 6,325 $ (325) $ 466 (51)$ 037016 00008 37 8 2863 YALE AVE 25%$ 5,000 $ 13,200 $ 18,200 $ 1,250 $ 3,300 $ 4,550 $ 155 $ 199 354$ $ 4,525 $ (25) $ 333 (20)$ 037016 00009C 37 9C 2875 YALE AVE 25%$ 5,000 $ 17,700 $ 22,700 $ 1,250 $ 4,425 $ 5,675 $ 193 $ 248 441$ $ 5,625 $ (50) $ 415 (26)$ 037016 00011 37 11 2879 YALE AVE 25%$ 5,000 $ 20,000 $ 25,000 $ 1,250 $ 5,000 $ 6,250 $ 213 $ 273 486$ $ 6,400 150$ $ 472 (14)$ 037016 00012 37 12 2883 YALE AVE 25%$ 5,000 $ 15,300 $ 20,300 $ 1,250 $ 3,825 $ 5,075 $ 173 $ 222 394$ $ 5,050 $ (25) $ 372 (22)$ 037016 00013 37 13 2891 YALE AVE 25%$ 5,000 $ 12,000 $ 17,000 $ 1,250 $ 3,000 $ 4,250 $ 145 $ 186 330$ ‐$ $ (4,250) ‐$ (330)$ 037016 00014 37 14 2895 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037016 00015 37 15 2899 YALE AVE 25%$ 5,000 $ 15,600 $ 20,600 $ 1,250 $ 3,900 $ 5,150 $ 175 $ 225 400$ $ 5,100 $ (50) $ 376 (24)$ 037016 00016 37 16 371 CARPENTER ST 25%$ 5,000 $ 12,500 $ 17,500 $ 1,250 $ 3,125 $ 4,375 $ 149 $ 191 340$ $ 3,625 $ (750) $ 267 (73)$ 037016 00017 37 17 2896 HALE AVE 25%$ 5,000 $ 15,000 $ 20,000 $ 1,250 $ 3,750 $ 5,000 $ 170 $ 219 389$ $ 4,975 $ (25) $ 367 (22)$ 037016 00018 37 18 2892 HALE AVE 25%$ 5,000 $ 15,900 $ 20,900 $ 1,250 $ 3,975 $ 5,225 $ 178 $ 228 406$ $ 5,175 $ (50) $ 381 (25)$ 037016 00019 37 19 2886 HALE AVE 25%$ 5,000 $ 25,500 $ 30,500 $ 1,250 $ 6,375 $ 7,625 $ 259 $ 333 592$ $ 7,575 $ (50) $ 558 (34)$ 037016 00020 37 20 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037016 00021 37 21 2878 HALE AVE 25%$ 5,000 $ 13,100 $ 18,100 $ 1,250 $ 3,275 $ 4,525 $ 154 $ 198 352$ $ 4,500 $ (25) $ 332 (20)$ 037016 00022 37 22 2874 HALE AVE 25%$ 5,000 $ 14,800 $ 19,800 $ 1,250 $ 3,700 $ 4,950 $ 168 $ 216 385$ $ 4,900 $ (50) $ 361 (23)$ 037016 00023 37 23 2870 HALE AVE 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 6,000 $ (50) $ 442 (28)$ 037016 00024 37 24 2864 HALE AVE 25%$ 5,000 $ 18,100 $ 23,100 $ 1,250 $ 4,525 $ 5,775 $ 196 $ 252 449$ $ 2,525 $ (3,250) $ 186 (263)$ 037016 00025 37 25 2860 HALE AVE 40%$ 5,000 $ 28,300 $ 33,300 $ 2,000 $ 11,320 $ 13,320 $ 453 $ 582 1,035$ $ 15,360 2,040$ $ 1,132 97$ 037016 00026 37 26 2856 HALE AVE 25%$ 5,000 $ 19,000 $ 24,000 $ 1,250 $ 4,750 $ 6,000 $ 204 $ 262 466$ $ 6,025 25$ $ 444 (22)$ 037016 00027 37 27 2852 HALE AVE 25%$ 5,000 $ 16,800 $ 21,800 $ 1,250 $ 4,200 $ 5,450 $ 185 $ 238 423$ $ 5,400 $ (50) $ 398 (25)$ 037016 00028 37 28 2846 HALE AVE 25%$ 5,000 $ 14,400 $ 19,400 $ 1,250 $ 3,600 $ 4,850 $ 165 $ 212 377$ $ 4,800 $ (50) $ 354 (23)$ 037016 00029 37 29 2842 HALE AVE 25%$ 5,000 $ 13,100 $ 18,100 $ 1,250 $ 3,275 $ 4,525 $ 154 $ 198 352$ $ 4,500 $ (25) $ 332 (20)$ 037016 00030 37 30 2840 HALE AVE 25%$ 5,000 $ 19,500 $ 24,500 $ 1,250 $ 4,875 $ 6,125 $ 208 $ 268 476$ $ 6,075 $ (50) $ 448 (28)$ 037016 00031 37 31 360 SCOTT ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037016 00032C 37 32C 366 SCOTT ST 40%$ 15,800 $ 19,100 $ 34,900 $ 6,320 $ 7,640 $ 13,960 $ 475 $ 610 1,085$ $ 16,440 2,480$ $ 1,212 127$ 037016 00034C 37 34C 0 SCOTT ST 40%$ 15,800 ‐$ $ 15,800 $ 6,320 ‐$ $ 6,320 $ 215 $ 276 491$ $ 6,600 280$ $ 486 (5)$ 037017 00001 37 1 416 SCOTT ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00002 37 2 2837 NATHAN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 $ 97 $ 1,250 ‐$ $ 92 (5)$ 037017 00003 37 3 2841 NATHAN AVE 40%$ 5,000 $ 18,300 $ 23,300 $ 2,000 $ 7,320 $ 9,320 $ 317 $ 407 724$ $ 11,400 2,080$ $ 840 116$ 037017 00004 37 4 2845 NATHAN AVE 25%$ 5,000 $ 14,400 $ 19,400 $ 1,250 $ 3,600 $ 4,850 $ 165 $ 212 377$ $ 4,825 $ (25) $ 356 (21)$ 037017 00005 37 5 2851 NATHAN AVE 25%$ 5,000 $ 23,300 $ 28,300 $ 1,250 $ 5,825 $ 7,075 $ 241 $ 309 550$ $ 7,025 $ (50) $ 518 (32)$ 037017 00006 37 6 2855 NATHAN AVE 25%$ 5,000 $ 28,900 $ 33,900 $ 1,250 $ 7,225 $ 8,475 $ 288 $ 370 659$ $ 8,400 $ (75) $ 619 (39)$ 037017 00007 37 7 2859 NATHAN AVE 40%$ 5,000 $ 39,700 $ 44,700 $ 2,000 $ 15,880 $ 17,880 $ 608 $ 781 1,389$ $ 17,120 $ (760) $ 1,262 (128)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037017 00008 37 8 2867 E NATHAN AVE 25%$ 5,000 $ 20,000 $ 25,000 $ 1,250 $ 5,000 $ 6,250 $ 213 $ 273 486$ $ 6,225 $ (25) $ 459 (27)$ 037017 00009 37 9 2869 NATHAN AVE 25%$ 5,000 $ 10,700 $ 15,700 $ 1,250 $ 2,675 $ 3,925 $ 133 $ 172 305$ $ 2,225 $ (1,700) $ 164 (141)$ 037017 00010 37 10 0 NATHAN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00011 37 11 2877 NATHAN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00012 37 12 0 NATHAN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00013 37 13 2887 NATHAN AVE 25%$ 5,000 $ 36,900 $ 41,900 $ 1,250 $ 9,225 $ 10,475 $ 356 $ 458 814$ $ 10,000 $ (475) $ 737 (77)$ 037017 00014 37 14 2891 NATHAN AVE 25%$ 5,000 $ 29,800 $ 34,800 $ 1,250 $ 7,450 $ 8,700 $ 296 $ 380 676$ $ 8,225 $ (475) $ 606 (70)$ 037017 00015 37 15 2895 NATHAN 25%$ 5,000 $ 16,700 $ 21,700 $ 1,250 $ 4,175 $ 5,425 $ 184 $ 237 422$ $ 1,250 $ (4,175) $ 92 (329)$ 037017 00016 37 16 2901 NATHAN AVE 25%$ 5,000 $ 31,200 $ 36,200 $ 1,250 $ 7,800 $ 9,050 $ 308 $ 395 703$ $ 8,375 $ (675) $ 617 (86)$ 037017 00017 37 17 2900 YALE AVE 25%$ 5,000 $ 19,300 $ 24,300 $ 1,250 $ 4,825 $ 6,075 $ 207 $ 265 472$ $ 5,775 $ (300) $ 426 (46)$ 037017 00018 37 18 2896 YALE AVE 25%$ 5,000 $ 30,700 $ 35,700 $ 1,250 $ 7,675 $ 8,925 $ 303 $ 390 693$ $ 8,475 $ (450) $ 625 (69)$ 037017 00019 37 19 2892 E YALE AVE 25%$ 5,000 $ 21,400 $ 26,400 $ 1,250 $ 5,350 $ 6,600 $ 224 $ 288 513$ $ 6,550 $ (50) $ 483 (30)$ 037017 00020 37 20 2888 YALE AVE 25%$ 5,000 $ 16,300 $ 21,300 $ 1,250 $ 4,075 $ 5,325 $ 181 $ 233 414$ $ 5,300 $ (25) $ 391 (23)$ 037017 00021 37 21 2884 YALE AVE 25%$ 5,000 $ 35,400 $ 40,400 $ 1,250 $ 8,850 $ 10,100 $ 343 $ 441 785$ $ 9,675 $ (425) $ 713 (72)$ 037017 00022 37 22 2880 YALE AVE 25%$ 5,000 $ 26,500 $ 31,500 $ 1,250 $ 6,625 $ 7,875 $ 268 $ 344 $ 612 $ 7,475 $ (400) $ 551 (61)$ 037017 00023 37 23 2874 YALE AVE 25%$ 5,000 $ 32,300 $ 37,300 $ 1,250 $ 8,075 $ 9,325 $ 317 $ 408 725$ $ 9,025 $ (300) $ 665 (59)$ 037017 00024 37 24 2870 YALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037017 00025 37 25 0 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00026 37 26 0 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00027 37 27 2856 E YALE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037017 00028 37 28 2852 E YALE AVE 25%$ 5,000 $ 19,100 $ 24,100 $ 1,250 $ 4,775 $ 6,025 $ 205 $ 263 468$ $ 5,850 $ (175) $ 431 (37)$ 037017 00029 37 29 2846 YALE AVE 25%$ 5,000 $ 22,600 $ 27,600 $ 1,250 $ 5,650 $ 6,900 $ 235 $ 302 536$ $ 6,875 $ (25) $ 507 $ (29) 037017 00030 37 30 2842 YALE AVE 25%$ 5,000 $ 27,700 $ 32,700 $ 1,250 $ 6,925 $ 8,175 $ 278 $ 357 635$ $ 8,125 $ (50) $ 599 (36)$ 037017 00031 37 31 2838 YALE AVE 25%$ 5,000 $ 23,500 $ 28,500 $ 1,250 $ 5,875 $ 7,125 $ 242 $ 311 554$ $ 7,075 $ (50) $ 521 (32)$ 037017 00032 37 32 392 SCOTT 40%$ 11,200 $ 1,000 $ 12,200 $ 4,480 $ 400 $ 4,880 $ 166 $ 213 379$ $ 4,840 $ (40) $ 357 (22)$ 037017 00033 37 33 392 SCOTT 40%$ 8,000 ‐$ $ 8,000 $ 3,200 ‐$ $ 3,200 $ 109 $ 140 249$ $ 3,560 360$ $ 262 14$ 037017 00034 37 34 0 SCOTT ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00035 37 35 412 SCOTT 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037017 00036 37 36 0 SCOTT 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037018 00001C 37 1C 0 SCOTT ST 0%$ 35,200 $ 7,600 $ 42,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037018 00002 37 2 2833 HARVARD AVE 25%$ 5,000 $ 37,600 $ 42,600 $ 1,250 $ 9,400 $ 10,650 $ 362 $ 465 828$ $ 10,100 $ (550) $ 744 (83)$ 037018 00003 37 3 2841 HARVARD AVE 25%$ 5,000 $ 24,400 $ 29,400 $ 1,250 $ 6,100 $ 7,350 $ 250 $ 321 571$ $ 6,900 $ (450) $ 509 (63)$ 037018 00004 37 4 2843 E HARVARD AVE 25%$ 5,000 $ 19,900 $ 24,900 $ 1,250 $ 4,975 $ 6,225 $ 212 $ 272 484$ $ 5,875 $ (350) $ 433 (51)$ 037018 00005 37 5 2849 HARVARD AVE 25%$ 5,000 $ 25,900 $ 30,900 $ 1,250 $ 6,475 $ 7,725 $ 263 $ 338 600$ $ 7,400 $ (325) $ 545 (55)$ 037018 00006 37 6 2853 HARVARD AVE 25%$ 5,000 $ 22,800 $ 27,800 $ 1,250 $ 5,700 $ 6,950 $ 236 $ 304 540$ $ 6,900 $ (50) $ 509 (31)$ 037018 00007 37 7 2857 HARVARD 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,250 125$ $ 92 5$ 037018 00008 37 8 2859 HARVARD 25%$ 1,500 ‐$ $ 1,500 $ 375 $ ‐ $ 375 $ 13 $ 16 29$ $ 375 ‐$ $ 28 (2)$ 037018 00009 37 9 2863 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037018 00010 37 10 2869 HARVARD AVE 25%$ 5,000 $ 15,200 $ 20,200 $ 1,250 $ 3,800 $ 5,050 $ 172 $ 221 392$ ‐$ $ (5,050) ‐$ (392)$ 037018 00011 37 11 2875 HARVARD AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037018 00012 37 12 2879 HARVARD AVE 40%$ 5,000 $ 22,000 $ 27,000 $ 2,000 $ 8,800 $ 10,800 $ 367 $ 472 839$ $ 10,075 $ (725) $ 743 (97)$ 037018 00013 37 13 2885 HARVARD AVE 25%$ 5,000 $ 15,200 $ 20,200 $ 1,250 $ 3,800 $ 5,050 $ 172 $ 221 392$ ‐$ $ (5,050) ‐$ (392)$ 037018 00014 37 14 2889 HARVARD AVE 25%$ 5,000 $ 12,800 $ 17,800 $ 1,250 $ 3,200 $ 4,450 $ 151 $ 194 346$ $ 4,425 $ (25) $ 326 (20)$ 037018 00015 37 15 441 CARPENTER ST 25%$ 5,000 $ 7,900 $ 12,900 $ 1,250 $ 1,975 $ 3,225 $ 110 $ 141 251$ ‐$ $ (3,225) ‐$ (251)$ 037018 00016 37 16 437 CARPENTER ST 25%$ 5,000 $ 15,300 $ 20,300 $ 1,250 $ 3,825 $ 5,075 $ 173 $ 222 394$ $ 5,050 $ (25) $ 372 (22)$ 037018 00017 37 17 433 CARPENTER ST 25%$ 5,000 $ 1,000 $ 6,000 $ 1,250 $ 250 $ 1,500 $ 51 $ 66 117$ $ 4,975 3,475$ $ 367 250$ 037018 00018 37 18 429 CARPENTER ST 25%$ 5,000 $ 22,000 $ 27,000 $ 1,250 $ 5,500 $ 6,750 $ 230 $ 295 524$ $ 6,700 $ (50) $ 494 (31)$ 037018 00019 37 19 425 CARPENTER ST 25%$ 5,000 $ 22,600 $ 27,600 $ 1,250 $ 5,650 $ 6,900 $ 235 $ 302 536$ $ 6,850 $ (50) $ 505 (31)$ 037018 00020 37 20 2890 NATHAN AVE 25%$ 5,000 $ 13,700 $ 18,700 $ 1,250 $ 3,425 $ 4,675 $ 159 $ 204 363$ $ 3,850 $ (825) $ 284 (80)$ 037018 00021 37 21 2880 NATHAN AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037018 00022 37 22 2876 NATHAN AVE 40%$ 5,000 $ 59,800 $ 64,800 $ 2,000 $ 23,920 $ 25,920 $ 881 $ 1,133 $ 2,014 $ 22,320 $ (3,600) $ 1,645 (369)$ 037018 00023C 37 23C 2870 NATHAN AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037018 00026 37 26 2860 NATHAN AVE 25%$ 5,000 $ 6,400 $ 11,400 $ 1,250 $ 1,600 $ 2,850 $ 97 $ 125 221$ $ 4,200 1,350$ $ 310 88$ 037018 00027C 37 27C 2852 NATHAN AVE 40%$ 5,000 $ 22,000 $ 27,000 $ 2,000 $ 8,800 $ 10,800 $ 367 $ 472 839$ $ 12,320 1,520$ $ 908 69$ 037018 00029 37 29 2848 E NATHAN AVE 25%$ 5,000 $ 21,200 $ 26,200 $ 1,250 $ 5,300 $ 6,550 $ 223 $ 286 509$ $ 5,300 $ (1,250) $ 391 (118)$ 037018 00030 37 30 2844 E NATHAN 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037018 00031 37 31 2838 NATHAN AVE 40%$ 5,000 $ 18,000 $ 23,000 $ 2,000 $ 7,200 $ 9,200 $ 313 $ 402 715$ $ 10,040 840$ $ 740 25$ 037018 00032 37 32 2834 NATHAN AVE 40%$ 5,000 $ 18,000 $ 23,000 $ 2,000 $ 7,200 $ 9,200 $ 313 $ 402 715$ $ 10,040 840$ $ 740 25$ 037019 00001C 37 1C 468 SCOTT ST 0%$ 35,400 $ 531,000 $ 566,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037019 00002 37 2 2839 PRINCETON AVE 25%$ 5,000 $ 24,900 $ 29,900 $ 1,250 $ 6,225 $ 7,475 $ 254 $ 327 581$ $ 7,450 $ (25) $ 549 (32)$ 037019 00003 37 3 2843 PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00004 37 4 2849 E PRINCETON AVE 25%$ 5,000 $ 28,800 $ 33,800 $ 1,250 $ 7,200 $ 8,450 $ 287 $ 369 657$ $ 8,375 $ (75) $ 617 (39)$ 037019 00005 37 5 2853 PRINCETON AVE 25%$ 5,000 $ 15,000 $ 20,000 $ 1,250 $ 3,750 $ 5,000 $ 170 $ 219 389$ $ 4,975 $ (25) $ 367 (22)$ 037019 00006 37 6 2859 PRINCETON AVE 0% $ 5,000 $ 22,300 $ 27,300 ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037019 00007 37 7 2865 PRINCETON AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00008 37 8 2867 PRINCETON AVE 25%$ 5,000 $ 14,900 $ 19,900 $ 1,250 $ 3,725 $ 4,975 $ 169 $ 217 387$ $ 4,950 $ (25) $ 365 (22)$ 037019 00009 37 9 0 PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00010 37 10 2875 PRINCETON AVE 25%$ 5,000 $ 15,400 $ 20,400 $ 1,250 $ 3,850 $ 5,100 $ 173 $ 223 396$ $ 5,075 $ (25) $ 374 (22)$ 037019 00011 37 11 2879 E PRINCETON 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037019 00012 37 12 2881 PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00013 37 13 2883 PRINCETON AVE 25%$ 5,000 $ 3,100 $ 8,100 $ 1,250 $ 775 $ 2,025 $ 69 $ 88 $ 157 $ 3,975 1,950$ $ 293 136$ 037019 00014 37 14 2889 PRINCETON AVE 25%$ 5,000 $ 29,100 $ 34,100 $ 1,250 $ 7,275 $ 8,525 $ 290 $ 373 662$ $ 8,025 $ (500) $ 591 (71)$ 037019 00015 37 15 467 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00016 37 16 463 E CARPENTER ST 25%$ 5,000 $ 17,000 $ 22,000 $ 1,250 $ 4,250 $ 5,500 $ 187 $ 240 427$ $ 5,450 $ (50) $ 402 (26)$ 037019 00017 37 17 461 CARPENTER ST 25%$ 5,000 $ 15,900 $ 20,900 $ 1,250 $ 3,975 $ 5,225 $ 178 $ 228 406$ $ 5,200 $ (25) $ 383 (23)$ 037019 00018 37 18 455 CARPENTER ST 0% $ 5,000 $ 16,500 $ 21,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037019 00019 37 19 449 CARPENTER ST 25%$ 5,000 $ 27,200 $ 32,200 $ 1,250 $ 6,800 $ 8,050 $ 274 $ 352 625$ $ 8,000 $ (50) $ 590 (36)$ 037019 00020 37 20 2888 HARVARD AVE 25%$ 5,000 $ 29,200 $ 34,200 $ 1,250 $ 7,300 $ 8,550 $ 291 $ 374 664$ $ 8,000 $ (550) $ 590 $ (75) 037019 00021 37 21 2884 HARVARD AVE 0% $ 5,000 $ 27,700 $ 32,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037019 00022 37 22 2878 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00023 37 23 2870 HARVARD AVE 25%$ 5,000 $ 28,700 $ 33,700 $ 1,250 $ 7,175 $ 8,425 $ 286 $ 368 655$ $ 8,000 $ (425) $ 590 (65)$ 037019 00024 37 24 HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00025 37 25 0 E HARVARD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037019 00026 37 26 2858 HARVARD AVE 25%$ 5,000 $ 26,900 $ 31,900 $ 1,250 $ 6,725 $ 7,975 $ 271 $ 349 620$ $ 8,050 75$ $ 593 (26)$ 037019 00027 37 27 2854 HARVARD AVE 25%$ 5,000 $ 15,800 $ 20,800 $ 1,250 $ 3,950 $ 5,200 $ 177 $ 227 404$ $ 5,150 $ (50) $ 380 (24)$ 037019 00028 37 28 2844 HARVARD AVE 25%$ 5,000 $ 30,900 $ 35,900 $ 1,250 $ 7,725 $ 8,975 $ 305 $ 392 697$ $ 8,425 $ (550) $ 621 (76)$ 037019 00029 37 29 2836 HARVARD AVE 25%$ 5,000 $ 35,100 $ 40,100 $ 1,250 $ 8,775 $ 10,025 $ 341 $ 438 779$ $ 9,675 $ (350) $ 713 (66)$ 037020 00007 37 7 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00008 37 8 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00009 37 9 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00011 37 11 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00012C 37 12C 2895 BROAD AVE 40%$ 26,700 $ 28,300 $ 55,000 $ 10,680 $ 11,320 $ 22,000 $ 748 $ 961 1,709$ $ 31,560 9,560$ $ 2,326 617$ 037020 00014 37 14 533 CARPENTER ST 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00015 37 15 527 CARPENTER ST 25%$ 5,000 $ 23,900 $ 28,900 $ 1,250 $ 5,975 $ 7,225 $ 246 $ 316 561$ $ 6,900 $ (325) $ 509 $ (53) 037020 00016 37 16 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00017 37 17 515 CARPENTER ST 40%$ 5,000 $ 39,200 $ 44,200 $ 2,000 $ 15,680 $ 17,680 $ 601 $ 773 1,374$ $ 18,440 760$ $ 1,359 (15)$ 037020 00018 37 18 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00019 37 19 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00026 37 26 0 CARPENTER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037020 00027 37 27 479 CARPENTER ST 25%$ 5,000 $ 2,300 $ 7,300 $ 1,250 $ 575 $ 1,825 $ 62 $ 80 142$ $ 3,250 1,425$ $ 240 98$ 037020 00028 37 28 473 E CARPENTER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037020 00055 37 55 2890 PRINCETON AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037020 00056 37 56 2886 PRINCETON AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00057 37 57 2882 PRINCETON AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037020 00060 37 60 2868 PRINCETON AVE 25%$ 5,000 $ 14,200 $ 19,200 $ 1,250 $ 3,550 $ 4,800 $ 163 $ 210 373$ $ 4,775 $ (25) $ 352 (21)$ 037020 00061 37 61 2866 PRINCETON AVE 25%$ 5,000 $ 23,500 $ 28,500 $ 1,250 $ 5,875 $ 7,125 $ 242 $ 311 554$ $ 7,075 $ (50) $ 521 (32)$ 037020 00062 37 62 2862 PRINCETON AVE 25%$ 5,000 $ 16,800 $ 21,800 $ 1,250 $ 4,200 $ 5,450 $ 185 $ 238 423$ ‐$ $ (5,450) ‐$ (423)$ 037020 00063 37 63 2860 PRINCETON AVE 25%$ 5,000 $ 11,900 $ 16,900 $ 1,250 $ 2,975 $ 4,225 $ 144 $ 185 328$ $ 4,200 $ (25) $ 310 (19)$ 037020 00064 37 64 2858 PRINCETON AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037020 00065 37 65 2856 PRINCETON AVE 25%$ 5,000 $ 13,600 $ 18,600 $ 1,250 $ 3,400 $ 4,650 $ 158 $ 203 $ 361 $ 4,450 $ (200) $ 328 (33)$ 037020 00066 37 66 2854 PRINCETON AVE 25%$ 5,000 $ 17,800 $ 22,800 $ 1,250 $ 4,450 $ 5,700 $ 194 $ 249 443$ $ 5,650 $ (50) $ 416 (26)$ 037020 00067 37 67 2846 PRINCETON AVE 25%$ 5,000 $ 24,800 $ 29,800 $ 1,250 $ 6,200 $ 7,450 $ 253 $ 326 579$ $ 7,125 $ (325) $ 525 (54)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037020 00068 37 68 0 PRINCETON AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00069 37 69 2840 PRINCETON AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00070 37 70 0 PRINCETON AVE 0% $ 5,200 ‐$ $ 5,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00071 37 71 478 SCOTT ST 0% $ 5,300 ‐$ $ 5,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00072 37 72 0 SCOTT ST 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00086 37 86 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00087 37 87 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 00088C 37 88C 2878 PRINCETON AVE 25%$ 5,000 $ 38,200 $ 43,200 $ 1,250 $ 9,550 $ 10,800 $ 367 $ 472 839$ $ 14,425 3,625$ $ 1,063 224$ 037020 A00001 37 1 BROAD AVE 0%$ 89,100 $ 829,500 $ 918,600 $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037020 A00002 37 2 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037021 00001 37 1 0 HARRELL 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00002 37 2 0 HARRELL 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00003 37 3 0 HARRELL 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00005C 37 5C 587 HARRELL ST 25%$ 4,500 $ 13,600 $ 18,100 $ 1,125 $ 3,400 $ 4,525 $ 154 $ 198 352$ $ 4,400 $ (125) $ 324 (27)$ 037021 00007 37 7 583 HARRELL ST 25%$ 4,500 $ 20,000 $ 24,500 $ 1,125 $ 5,000 $ 6,125 $ 208 $ 268 476$ $ 5,950 $ (175) $ 439 (37)$ 037021 00008 37 8 581 HARRELL ST 25%$ 4,500 $ 18,100 $ 22,600 $ 1,125 $ 4,525 $ 5,650 $ 192 $ 247 439$ $ 5,500 $ (150) $ 405 $ (34) 037021 00009 37 9 571 HARRELL ST 25%$ 4,500 $ 21,900 $ 26,400 $ 1,125 $ 5,475 $ 6,600 $ 224 $ 288 513$ $ 6,400 $ (200) $ 472 (41)$ 037021 00010 37 10 567 HARRELL ST 25%$ 4,500 $ 21,400 $ 25,900 $ 1,125 $ 5,350 $ 6,475 $ 220 $ 283 503$ $ 5,250 $ (1,225) $ 387 (116)$ 037021 00011 37 11 563 HARRELL ST 25%$ 4,500 $ 28,300 $ 32,800 $ 1,125 $ 7,075 $ 8,200 $ 279 $ 358 637$ $ 9,500 1,300$ $ 700 63$ 037021 00012 37 12 2844 BROAD AVE 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037021 00013 37 13 0 BROAD AVE 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00014 37 14 0 BROAD AVE 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00015 37 15 2838 BROAD AVE 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00016 37 16 556 SCOTT ST 40%$ 7,200 ‐$ $ 7,200 $ 2,880 ‐$ $ 2,880 $ 98 $ 126 224$ $ 3,480 600$ $ 256 33$ 037021 00017 37 17 0 SCOTT ST 40%$ 8,100 ‐$ $ 8,100 $ 3,240 ‐$ $ 3,240 $ 110 $ 142 252$ $ 3,600 360$ $ 265 14$ 037021 00018 37 18 566 SCOTT ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00019 37 19 568 SCOTT ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037021 00020C 37 20C 574 E SCOTT ST 40%$ 19,400 $ 119,300 $ 138,700 $ 7,760 $ 47,720 $ 55,480 $ 1,886 $ 2,424 4,311$ $ 59,240 3,760$ $ 4,366 55$ 037021 00022 37 22 584 SCOTT ST 25%$ 4,500 $ 19,900 $ 24,400 $ 1,125 $ 4,975 $ 6,100 $ 207 $ 267 474$ $ 5,800 $ (300) $ 427 (47)$ 037021 00023C 37 23C 590 SCOTT ST 40%$ 22,700 $ 13,500 $ 36,200 $ 9,080 $ 5,400 $ 14,480 $ 492 $ 633 1,125$ $ 13,560 $ (920) $ 999 (126)$ 037021 00025 37 25 610 E SCOTT ST 25%$ 7,100 ‐$ $ 7,100 $ 1,775 $ ‐ $ 1,775 $ 60 $ 78 138$ $ 1,125 $ (650) $ 83 (55)$ 037021 00026 37 26 595 HARRELL ST 25%$ 4,500 $ 21,100 $ 25,600 $ 1,125 $ 5,275 $ 6,400 $ 218 $ 280 497$ $ 5,050 $ (1,350) $ 372 (125)$ 037021 00027 37 27 593 HARRELL ST 25%$ 4,500 $ 11,100 $ 15,600 $ 1,125 $ 2,775 $ 3,900 $ 133 $ 170 303$ $ 3,800 $ (100) $ 280 (23)$ 037022 00001 37 1 0 E SUMMER 0%$ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037022 00002 37 2 614 SCOTT 0% $ 4,500 $ 134,100 $ 138,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037022 00003 37 3 0 SCOTT ST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00001 37 1 0 HARRELL ST 40%$ 27,700 ‐$ $ 27,700 $ 11,080 ‐$ $ 11,080 $ 377 $ 484 861$ $ 10,480 $ (600) $ 772 (89)$ 037023 00002 37 2 2857 SUMMER AVE 40%$ 23,800 $ 41,100 $ 64,900 $ 9,520 $ 16,440 $ 25,960 $ 883 $ 1,134 $ 2,017 $ 28,120 2,160$ $ 2,072 55$ 037023 00003 37 3 2863 SUMMER AVE 40%$ 35,600 $ 39,800 $ 75,400 $ 14,240 $ 15,920 $ 30,160 $ 1,025 $ 1,318 2,343$ $ 26,800 $ (3,360) $ 1,975 (368)$ 037023 00004 37 4 2871 SUMMER AVE 40%$ 26,500 $ 6,400 $ 32,900 $ 10,600 $ 2,560 $ 13,160 $ 447 $ 575 1,023$ $ 12,120 $ (1,040) $ 893 (129)$ 037023 00005 37 5 611 LESTER ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037023 00006 37 6 0 LESTER 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037023 00007 37 7 599 LESTER ST 25%$ 4,500 $ 25,600 $ 30,100 $ 1,125 $ 6,400 $ 7,525 $ 256 $ 329 585$ $ 4,475 $ (3,050) $ 330 (255)$ 037023 00008 37 8 595 LESTER ST 25%$ 4,500 $ 26,500 $ 31,000 $ 1,125 $ 6,625 $ 7,750 $ 264 $ 339 602$ $ 7,650 $ (100) $ 564 (38)$ 037023 00009 37 9 585 E LESTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ 037023 00010 37 10 581 E LESTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00011 37 11 577 LESTER ST 0% $ 8,100 $ 163,700 $ 171,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00012 37 12 573 LESTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00013 37 13 565 LESTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00014 37 14 0 LESTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00015 37 15 0 LESTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00016 37 16 0 BROAD 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ 037023 00017 37 17 0 E HARRELL 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00018 37 18 0 E HARRELL 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00019 37 19 0 HARRELL 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00020 37 20 578 E HARRELL ST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037023 00021 37 21 0 E HARRELL 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00022 37 22 0 E HARRELL 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037023 00023 37 23 594 E HARRELL ST 40%$ 10,500 $ 106,900 $ 117,400 $ 4,200 $ 42,760 $ 46,960 $ 1,597 $ 2,052 3,649$ $ 45,720 $ (1,240) $ 3,370 (279)$ 037023 00024 37 24 596 E HARRELL 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037023 00025 37 25 602 HARRELL ST 25%$ 4,500 $ 8,600 $ 13,100 $ 1,125 $ 2,150 $ 3,275 $ 111 $ 143 254$ $ 4,125 850$ $ 304 50$ 037023 00026 37 26 604 HARRELL ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037023 00027 37 27 606 HARRELL ST 25%$ 4,500 $ 4,000 $ 8,500 $ 1,125 $ 1,000 $ 2,125 $ 72 $ 93 165$ $ 3,550 1,425$ $ 262 97$ 037023 00028 37 28 608 HARRELL ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 $ ‐ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037023 00029 37 29 612 HARRELL 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037024 00001C 37 1C 2885 SUMMER AVE 40%$ 78,900 $ 40,000 $ 118,900 $ 31,560 $ 16,000 $ 47,560 $ 1,617 $ 2,078 3,695$ $ 47,560 ‐$ $ 3,505 (190)$ 037024 00002C 37 2C 2893 SUMMER AVE 40%$ 64,500 $ 39,300 $ 103,800 $ 25,800 $ 15,720 $ 41,520 $ 1,412 $ 1,814 3,226$ $ 37,960 $ (3,560) $ 2,798 (428)$ 037024 00004 37 4 0 CARPENTER 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037024 00005 37 5 0 CARPENTER 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037024 00006 37 6 601 CARPENTER ST 25%$ 4,500 $ 28,900 $ 33,400 $ 1,125 $ 7,225 $ 8,350 $ 284 $ 365 649$ $ 8,125 $ (225) $ 599 (50)$ 037024 00013 37 13 608 LESTER ST 25%$ 4,500 $ 34,100 $ 38,600 $ 1,125 $ 8,525 $ 9,650 $ 328 $ 422 $ 750 $ 8,225 $ (1,425) $ 606 (144)$ 037024 00014C 37 14C ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037024 00015 37 15 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037024 00016 37 16 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037025 00001 37 1 2909 SUMMER AVE 40%$ 32,400 $ 40,900 $ 73,300 $ 12,960 $ 16,360 $ 29,320 $ 997 $ 1,281 2,278$ $ 28,400 $ (920) $ 2,093 (185)$ 037025 00002 37 2 2913 SUMMER AVE 40%$ 32,400 $ 34,600 $ 67,000 $ 12,960 $ 13,840 $ 26,800 $ 911 $ 1,171 2,082$ $ 46,600 19,800$ $ 3,434 1,352$ 037025 00003C 37 3C 2919 SUMMER AVE 40%$ 54,100 $ 36,200 $ 90,300 $ 21,640 $ 14,480 $ 36,120 $ 1,228 $ 1,578 2,807$ $ 32,680 $ (3,440) $ 2,409 (398)$ 037025 00006 37 6 611 LIPFORD 40%$ 18,000 $ 1,600 $ 19,600 $ 7,200 $ 640 $ 7,840 $ 267 $ 343 609$ $ 7,760 $ (80) $ 572 (37)$ 037025 00007 37 7 605 LIPFORD ST 25%$ 4,500 $ 30,200 $ 34,700 $ 1,125 $ 7,550 $ 8,675 $ 295 $ 379 674$ $ 8,525 $ (150) $ 628 (46)$ 037025 00008 37 8 601 LIPFORD ST 40%$ 4,500 $ 58,900 $ 63,400 $ 1,800 $ 23,560 $ 25,360 $ 862 $ 1,108 1,970$ $ 23,960 $ (1,400) $ 1,766 (205)$ 037025 00009 37 9 597 LIPFORD ST 25%$ 4,500 $ 15,500 $ 20,000 $ 1,125 $ 3,875 $ 5,000 $ 170 $ 219 389$ $ 4,875 $ (125) $ 359 (29)$ 037025 00010 37 10 591 LIPFORD ST 25%$ 4,500 $ 21,800 $ 26,300 $ 1,125 $ 5,450 $ 6,575 $ 224 $ 287 511$ $ 5,275 $ (1,300) $ 389 (122)$ 037025 00011 37 11 587 LIPFORD ST 25%$ 4,500 $ 34,700 $ 39,200 $ 1,125 $ 8,675 $ 9,800 $ 333 $ 428 761$ $ 9,700 $ (100) $ 715 (47)$ 037025 00012 37 12 581 LIPFORD ST 25%$ 4,500 $ 21,600 $ 26,100 $ 1,125 $ 5,400 $ 6,525 $ 222 $ 285 507$ $ 6,325 $ (200) $ 466 (41)$ 037025 00013 37 13 575 LIPFORD ST 25%$ 4,500 $ 30,800 $ 35,300 $ 1,125 $ 7,700 $ 8,825 $ 300 $ 386 686$ $ 8,550 $ (275) $ 630 (56)$ 037025 00014 37 14 571 LIPFORD ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037025 00015 37 15 565 LIPFORD ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 $ ‐ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037025 00016 37 16 563 LIPFORD ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037025 00017 37 17 2944 E BROAD 40%$ 17,100 $ 63,600 $ 80,700 $ 6,840 $ 25,440 $ 32,280 $ 1,098 $ 1,411 2,508$ $ 27,960 $ (4,320) $ 2,061 (448)$ 037025 00018 37 18 0 BROAD 0%$ 14,800 ‐$ $ 14,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ -$ ‐$ ‐$ ‐$ 037025 00019 37 19 0 BROAD 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ -$ ‐$ ‐$ ‐$ 037025 00020 37 20 558 CARPENTER 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037025 00021 37 21 0 CARPENTER 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ -$ ‐$ ‐$ ‐$ 037025 00022 37 22 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037025 00023 37 23 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037025 00024 37 24 586 CARPENTER ST 25%$ 4,500 $ 21,400 $ 25,900 $ 1,125 $ 5,350 $ 6,475 $ 220 $ 283 503$ $ 6,275 $ (200) $ 462 (41)$ 037025 00025C 37 25C 590 CARPENTER ST 25%$ 4,500 $ 37,500 $ 42,000 $ 1,125 $ 9,375 $ 10,500 $ 357 $ 459 816$ $ 11,925 1,425$ $ 879 63$ 037025 00027 37 27 594 CARPENTER ST 25%$ 4,500 $ 17,300 $ 21,800 $ 1,125 $ 4,325 $ 5,450 $ 185 $ 238 423$ $ 5,075 $ (375) $ 374 (49)$ 037025 00028 37 28 598 CARPENTER ST 25%$ 4,500 $ 23,500 $ 28,000 $ 1,125 $ 5,875 $ 7,000 $ 238 $ 306 544$ $ 6,475 $ (525) $ 477 (67)$ 037025 00029 37 29 602 CARPENTER 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037025 00030 37 30 610 CARPENTER ST 25%$ 4,500 $ 20,200 $ 24,700 $ 1,125 $ 5,050 $ 6,175 $ 210 $ 270 480$ $ 6,000 $ (175) $ 442 $ (38) 037025 00031 37 31 612 CARPENTER ST 25%$ 4,500 $ 21,300 $ 25,800 $ 1,125 $ 5,325 $ 6,450 $ 219 $ 282 501$ $ 7,050 600$ $ 520 18$ 037026 00001C 37 1C 0 CARPENTER ST 40%$ 26,900 ‐$ $ 26,900 $ 10,760 ‐$ $ 10,760 $ 366 $ 470 836$ $ 10,600 $ (160) $ 781 (55)$ 037026 00002 37 2 2927 BROAD AVE 40%$ 26,900 $ 13,900 $ 40,800 $ 10,760 $ 5,560 $ 16,320 $ 555 $ 713 1,268$ $ 17,440 1,120$ $ 1,285 17$ 037026 00003 37 3 533 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037026 00004 37 4 529 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037026 00005 37 5 521 LIPFORD ST 25%$ 5,000 $ 26,600 $ 31,600 $ 1,250 $ 6,650 $ 7,900 $ 269 $ 345 614$ $ 7,675 $ (225) $ 566 (48)$ 037026 00006 37 6 517 LIPFORD ST 25%$ 5,000 $ 19,300 $ 24,300 $ 1,250 $ 4,825 $ 6,075 $ 207 $ 265 472$ $ 6,050 $ (25) $ 446 (26)$ 037026 00007C 37 7C 513 LIPFORD ST 25%$ 5,000 $ 8,100 $ 13,100 $ 1,250 $ 2,025 $ 3,275 $ 111 $ 143 254$ $ 2,325 $ (950) $ 171 (83)$ 037026 00017C 37 17C 0 LIPFORD 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037026 00029 37 29 0 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037026 00030 37 30 520 CARPENTER ST 25%$ 5,000 $ 10,900 $ 15,900 $ 1,250 $ 2,725 $ 3,975 $ 135 $ 174 309$ $ 3,950 $ (25) $ 291 (18)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037026 00031 37 31 522 CARPENTER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037026 00032 37 32 526 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037026 00033 37 33 528 CARPENTER ST 25%$ 5,000 $ 21,800 $ 26,800 $ 1,250 $ 5,450 $ 6,700 $ 228 $ 293 521$ $ 6,375 $ (325) $ 470 (51)$ 037026 00034 37 34 532 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037026 00035 37 35 536 E CARPENTER ST 25%$ 5,000 $ 21,200 $ 26,200 $ 1,250 $ 5,300 $ 6,550 $ 223 $ 286 509$ $ 6,225 $ (325) $ 459 (50)$ 037027 00001 37 1 468 CARPENTER ST 40%$ 5,000 $ 51,400 $ 56,400 $ 2,000 $ 20,560 $ 22,560 $ 767 $ 986 1,753$ $ 19,920 $ (2,640) $ 1,468 (285)$ 037027 00002 37 2 467 LIPFORD ST 25%$ 5,000 $ 4,500 $ 9,500 $ 1,250 $ 1,125 $ 2,375 $ 81 $ 104 185$ $ 2,475 100$ $ 182 (2)$ 037027 00003 37 3 465 LIPFORD ST 25%$ 5,000 $ 28,500 $ 33,500 $ 1,250 $ 7,125 $ 8,375 $ 285 $ 366 651$ $ 8,000 $ (375) $ 590 (61)$ 037027 00004 37 4 461 LIPFORD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00005 37 5 453 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00006 37 6 449 E LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00007 37 7 445 E LIPFORD ST 25%$ 5,000 $ 17,500 $ 22,500 $ 1,250 $ 4,375 $ 5,625 $ 191 $ 246 437$ $ 5,600 $ (25) $ 413 (24)$ 037027 00008 37 8 443 LIPFORD ST 25%$ 5,000 $ 16,000 $ 21,000 $ 1,250 $ 4,000 $ 5,250 $ 179 $ 229 408$ $ 5,225 $ (25) $ 385 (23)$ 037027 00009 37 9 437 LIPFORD ST 25%$ 5,000 $ 10,700 $ 15,700 $ 1,250 $ 2,675 $ 3,925 $ 133 $ 172 305$ $ 3,900 $ (25) $ 287 (18)$ 037027 00010 37 10 433 LIPFORD ST 25%$ 5,000 $ 19,800 $ 24,800 $ 1,250 $ 4,950 $ 6,200 $ 211 $ 271 $ 482 $ 5,900 $ (300) $ 435 (47)$ 037027 00011 37 11 429 LIPFORD ST 25%$ 5,000 $ 14,000 $ 19,000 $ 1,250 $ 3,500 $ 4,750 $ 162 $ 208 369$ $ 4,725 $ (25) $ 348 (21)$ 037027 00012 37 12 425 LIPFORD ST 25%$ 5,000 $ 14,000 $ 19,000 $ 1,250 $ 3,500 $ 4,750 $ 162 $ 208 369$ $ 4,725 $ (25) $ 348 (21)$ 037027 00013 37 13 421 E LIPFORD ST 25%$ 5,000 $ 17,800 $ 22,800 $ 1,250 $ 4,450 $ 5,700 $ 194 $ 249 443$ $ 5,650 $ (50) $ 416 (26)$ 037027 00014 37 14 417 E LIPFORD ST 25%$ 5,000 $ 18,300 $ 23,300 $ 1,250 $ 4,575 $ 5,825 $ 198 $ 255 453$ $ 5,775 $ (50) $ 426 (27)$ 037027 00015 37 15 0 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00016 37 16 0 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00017 37 17 403 LIPFORD ST 25%$ 5,000 $ 33,200 $ 38,200 $ 1,250 $ 8,300 $ 9,550 $ 325 $ 417 742$ $ 9,700 $ 150 $ 715 (27)$ 037027 00018 37 18 399 LIPFORD ST 25%$ 5,000 $ 26,300 $ 31,300 $ 1,250 $ 6,575 $ 7,825 $ 266 $ 342 608$ $ 7,775 $ (50) $ 573 (35)$ 037027 00019 37 19 395 LIPFORD ST 25%$ 5,000 $ 19,300 $ 24,300 $ 1,250 $ 4,825 $ 6,075 $ 207 $ 265 472$ $ 6,025 $ (50) $ 444 (28)$ 037027 00020 37 20 391 LIPFORD ST 25%$ 5,000 $ 16,400 $ 21,400 $ 1,250 $ 4,100 $ 5,350 $ 182 $ 234 416$ $ 5,300 $ (50) $ 391 (25)$ 037027 00021 37 21 392 E E CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00022 37 22 398 CARPENTER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00023 37 23 402 CARPENTER ST 25%$ 5,000 $ 14,100 $ 19,100 $ 1,250 $ 3,525 $ 4,775 $ 162 $ 209 371$ $ 4,725 $ (50) $ 348 (23)$ 037027 00024 37 24 406 CARPENTER ST 25%$ 5,000 $ 18,200 $ 23,200 $ 1,250 $ 4,550 $ 5,800 $ 197 $ 253 451$ $ 5,750 $ (50) $ 424 (27)$ 037027 00025 37 25 412 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00026 37 26 416 CARPENTER ST 0% $ 5,000 $ 22,000 $ 27,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037027 00027 37 27 420 CARPENTER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037027 00028 37 28 424 CARPENTER ST 25%$ 5,000 $ 42,600 $ 47,600 $ 1,250 $ 10,650 $ 11,900 $ 405 $ 520 925$ $ 11,475 $ (425) $ 846 (79)$ 037027 00029 37 29 428 CARPENTER ST 25%$ 5,000 $ 26,900 $ 31,900 $ 1,250 $ 6,725 $ 7,975 $ 271 $ 349 620$ $ 9,950 1,975$ $ 733 114$ 037027 00030 37 30 436 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037027 00032 37 32 448 CARPENTER ST 25%$ 5,000 $ 15,100 $ 20,100 $ 1,250 $ 3,775 $ 5,025 $ 171 $ 220 390$ $ 6,125 1,100$ $ 451 61$ 037027 00033 37 33 450 CARPENTER ST 25%$ 5,000 $ 27,600 $ 32,600 $ 1,250 $ 6,900 $ 8,150 $ 277 $ 356 633$ $ 7,900 $ (250) $ 582 (51)$ 037027 00034 37 34 456 CARPENTER ST 25%$ 5,000 $ 15,000 $ 20,000 $ 1,250 $ 3,750 $ 5,000 $ 170 $ 219 389$ $ 4,950 $ (50) $ 365 (24)$ 037027 00035 37 35 460 CARPENTER ST 25%$ 5,000 $ 24,200 $ 29,200 $ 1,250 $ 6,050 $ 7,300 $ 248 $ 319 567$ $ 7,250 $ (50) $ 534 (33)$ 037027 00036 37 36 438 CARPENTER ST 25%$ 5,000 $ 21,600 $ 26,600 $ 1,250 $ 5,400 $ 6,650 $ 226 $ 291 517$ $ 6,600 $ (50) $ 486 (30)$ 037027 00037 37 37 442 CARPENTER ST 25%$ 5,000 $ 18,700 $ 23,700 $ 1,250 $ 4,675 $ 5,925 $ 201 $ 259 460$ $ 5,900 $ (25) $ 435 (26)$ 037028 00001 37 1 2909 YALE AVE 25%$ 5,000 $ 14,700 $ 19,700 $ 1,250 $ 3,675 $ 4,925 $ 167 $ 215 383$ $ 4,050 $ (875) $ 298 (84)$ 037028 00002 37 2 2911 YALE AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037028 00003 37 3 374 E CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00004 37 4 2917 YALE AVE 25%$ 5,000 $ 40,700 $ 45,700 $ 1,250 $ 10,175 $ 11,425 $ 388 $ 499 888$ $ 10,125 $ (1,300) $ 746 (142)$ 037028 00005 37 5 2921 YALE AVE 25%$ 5,000 $ 16,500 $ 21,500 $ 1,250 $ 4,125 $ 5,375 $ 183 $ 235 418$ $ 5,350 $ (25) $ 394 (23)$ 037028 00006C 37 6C 2923 E YALE AVE 25%$ 5,000 $ 33,100 $ 38,100 $ 1,250 $ 8,275 $ 9,525 $ 324 $ 416 740$ $ 9,450 $ (75) $ 696 (44)$ 037028 00008 37 8 2929 YALE AVE 25%$ 5,000 $ 12,100 $ 17,100 $ 1,250 $ 3,025 $ 4,275 $ 145 $ 187 332$ $ 4,250 $ (25) $ 313 (19)$ 037028 00009 37 9 2931 YALE AVE 25%$ 5,000 $ 12,300 $ 17,300 $ 1,250 $ 3,075 $ 4,325 $ 147 $ 189 336$ $ 4,300 $ (25) $ 317 (19)$ 037028 00011 37 11 2949 YALE AVE 25%$ 5,000 $ 27,200 $ 32,200 $ 1,250 $ 6,800 $ 8,050 $ 274 $ 352 625$ $ 8,000 $ (50) $ 590 (36)$ 037028 00018C 37 18C 367 TILLMAN ST 40%$ 33,600 $ 43,500 $ 77,100 $ 13,440 $ 17,400 $ 30,840 $ 1,049 $ 1,348 $ 2,396 $ 32,800 1,960$ $ 2,417 21$ 037028 00022 37 22 351 E TILLMAN ST 40%$ 17,200 $ 41,700 $ 58,900 $ 6,880 $ 16,680 $ 23,560 $ 801 $ 1,030 1,831$ $ 22,160 $ (1,400) $ 1,633 (197)$ 037028 00023 37 23 2982 HALE AVE 25%$ 5,000 $ 18,300 $ 23,300 $ 1,250 $ 4,575 $ 5,825 $ 198 $ 255 453$ $ 5,775 $ (50) $ 426 (27)$ 037028 00024 37 24 2976 HALE AVE 25%$ 5,000 $ 19,900 $ 24,900 $ 1,250 $ 4,975 $ 6,225 $ 212 $ 272 484$ $ 5,900 $ (325) $ 435 (49)$ 037028 00026 37 26 2950 E HALE AVE 25%$ 5,000 $ 21,600 $ 26,600 $ 1,250 $ 5,400 $ 6,650 $ 226 $ 291 517$ $ 6,625 $ (25) $ 488 (28)$ 037028 00027 37 27 2946 HALE AVE 25%$ 5,000 $ 18,800 $ 23,800 $ 1,250 $ 4,700 $ 5,950 $ 202 $ 260 462$ $ 5,900 $ (50) $ 435 (27)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037028 00028 37 28 2944 HALE AVE 25%$ 5,000 $ 15,200 $ 20,200 $ 1,250 $ 3,800 $ 5,050 $ 172 $ 221 392$ $ 4,825 $ (225) $ 356 (37)$ 037028 00029 37 29 2940 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00030 37 30 2936 HALE AVE 40%$ 5,000 $ 39,700 $ 44,700 $ 2,000 $ 15,880 $ 17,880 $ 608 $ 781 1,389$ $ 16,200 $ (1,680) $ 1,194 (195)$ 037028 00031 37 31 2932 HALE AVE 25%$ 5,000 $ 17,100 $ 22,100 $ 1,250 $ 4,275 $ 5,525 $ 188 $ 241 429$ $ 5,500 $ (25) $ 405 (24)$ 037028 00032 37 32 2926 HALE AVE 40%$ 5,000 $ 29,300 $ 34,300 $ 2,000 $ 11,720 $ 13,720 $ 466 $ 600 1,066$ $ 16,200 2,480$ $ 1,194 128$ 037028 00033 37 33 2922 HALE AVE 40%$ 5,000 $ 29,300 $ 34,300 $ 2,000 $ 11,720 $ 13,720 $ 466 $ 600 1,066$ $ 15,520 1,800$ $ 1,144 78$ 037028 00034 37 34 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00035C 37 35C 364 CARPENTER ST 25%$ 5,000 $ 97,100 $ 102,100 $ 1,250 $ 24,275 $ 25,525 $ 868 $ 1,115 1,983$ $ 23,350 $ (2,175) $ 1,721 (262)$ 037028 00036 37 36 2939 YALE AVE 25%$ 5,000 $ 18,500 $ 23,500 $ 1,250 $ 4,625 $ 5,875 $ 200 $ 257 456$ $ 5,850 $ (25) $ 431 (25)$ 037028 00037 37 37 2943 YALE AVE 40%$ 5,000 $ 32,700 $ 37,700 $ 2,000 $ 13,080 $ 15,080 $ 513 $ 659 1,172$ $ 14,000 $ (1,080) $ 1,032 (140)$ 037028 00038 37 38 0 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00039 37 39 2969 YALE AVE 25%$ 5,000 $ 35,200 $ 40,200 $ 1,250 $ 8,800 $ 10,050 $ 342 $ 439 781$ $ 10,200 150$ $ 752 (29)$ 037028 00040 37 40 0 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00041 37 41 361 TILLMAN ST 40%$ 19,700 $ 40,600 $ 60,300 $ 7,880 $ 16,240 $ 24,120 $ 820 $ 1,054 1,874$ $ 22,880 $ (1,240) $ 1,686 (188)$ 037028 00042 37 42 2970 HALE AVE 40%$ 5,000 $ 54,100 $ 59,100 $ 2,000 $ 21,640 $ 23,640 $ 804 $ 1,033 $ 1,837 $ 18,520 $ (5,120) $ 1,365 (472)$ 037028 00043 37 43 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00044 37 44 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00045 37 45 0 HALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00046 37 46 0 YALE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037028 00047 37 47 2981 YALE AVE 25%$ 5,000 $ 41,800 $ 46,800 $ 1,250 $ 10,450 $ 11,700 $ 398 $ 511 909$ $ 11,775 75$ $ 868 (41)$ 037029 00001 37 1 0 HALE 0% $ 7,500 ‐$ $ 7,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00002 37 2 0 HALE 0% $ 6,100 ‐$ $ 6,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ 037029 00003 37 3 0 HALE 0% $ 6,100 ‐$ $ 6,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00004 37 4 0 HALE 0%$ 12,200 ‐$ $ 12,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00005 37 5 0 HALE 0% $ 5,400 ‐$ $ 5,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00006 37 6 0 HALE 0% $ 5,400 ‐$ $ 5,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00007 37 7 0 HALE 0% $ 4,900 ‐$ $ 4,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00008 37 8 0 HALE 0%$ 13,600 ‐$ $ 13,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00009 37 9 0 HALE 0%$ 14,400 ‐$ $ 14,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00010 37 10 0 HALE 0%$ 11,000 ‐$ $ 11,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037029 00011 37 11 0 TILLMAN 0% $ 7,600 ‐$ $ 7,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037030 00001 37 1 338 HARRELL ST 25%$ 5,000 $ 21,200 $ 26,200 $ 1,250 $ 5,300 $ 6,550 $ 223 $ 286 509$ $ 6,375 $ (175) $ 470 (39)$ 037030 00002 37 2 335 RED OAK ST 25%$ 5,000 $ 15,400 $ 20,400 $ 1,250 $ 3,850 $ 5,100 $ 173 $ 223 396$ $ 5,075 $ (25) $ 374 (22)$ 037030 00003 37 3 331 RED OAK ST 25%$ 5,000 $ 19,500 $ 24,500 $ 1,250 $ 4,875 $ 6,125 $ 208 $ 268 476$ $ 5,950 $ (175) $ 439 (37)$ 037030 00004 37 4 329 RED OAK ST 25%$ 5,000 $ 20,900 $ 25,900 $ 1,250 $ 5,225 $ 6,475 $ 220 $ 283 503$ $ 6,425 $ (50) $ 474 (30)$ 037030 00005 37 5 321 RED OAK ST 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ $ 4,450 $ (25) $ 328 (20)$ 037030 00006 37 6 317 RED OAK ST 25%$ 5,000 $ 13,500 $ 18,500 $ 1,250 $ 3,375 $ 4,625 $ 157 $ 202 359$ $ 4,600 $ (25) $ 339 (20)$ 037030 00007 37 7 313 E RED OAK ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037030 00008 37 8 307 E RED OAK ST 25%$ 5,000 $ 19,400 $ 24,400 $ 1,250 $ 4,850 $ 6,100 $ 207 $ 267 474$ $ 6,050 $ (50) $ 446 (28)$ 037030 00009 37 9 305 RED OAK ST 25%$ 5,000 $ 16,700 $ 21,700 $ 1,250 $ 4,175 $ 5,425 $ 184 $ 237 422$ $ 5,400 $ (25) $ 398 (24)$ 037030 00010 37 10 299 RED OAK ST 25%$ 5,000 $ 10,800 $ 15,800 $ 1,250 $ 2,700 $ 3,950 $ 134 $ 173 307$ $ 3,925 $ (25) $ 289 (18)$ 037030 00011 37 11 293 RED OAK ST 25%$ 5,000 $ 17,000 $ 22,000 $ 1,250 $ 4,250 $ 5,500 $ 187 $ 240 427$ $ 11,775 6,275$ $ 868 440$ 037030 00012 37 12 291 RED OAK ST 25%$ 5,000 $ 1,000 $ 6,000 $ 1,250 $ 250 $ 1,500 $ 51 $ 66 117$ $ 4,150 2,650$ $ 306 189$ 037030 00013 37 13 287 RED OAK ST 25%$ 5,000 $ 14,600 $ 19,600 $ 1,250 $ 3,650 $ 4,900 $ 167 $ 214 381$ $ 4,750 $ (150) $ 350 (31)$ 037030 00014 37 14 281 RED OAK ST 0% $ 5,000 $ 16,800 $ 21,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037030 00015 37 15 277 RED OAK ST 25%$ 5,000 $ 17,300 $ 22,300 $ 1,250 $ 4,325 $ 5,575 $ 190 $ 244 433$ $ 4,550 $ (1,025) $ 335 (98)$ 037030 00016 37 16 271 RED OAK ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037030 00017 37 17 2886 MIMOSA AVE 25%$ 5,000 $ 24,900 $ 29,900 $ 1,250 $ 6,225 $ 7,475 $ 254 $ 327 581$ $ 7,075 $ (400) $ 521 (59)$ 037030 00018 37 18 2880 MIMOSA AVE 25%$ 5,000 $ 15,600 $ 20,600 $ 1,250 $ 3,900 $ 5,150 $ 175 $ 225 400$ $ 5,100 $ (50) $ 376 (24)$ 037030 00019 37 19 264 HARRELL ST 25%$ 5,000 $ 12,100 $ 17,100 $ 1,250 $ 3,025 $ 4,275 $ 145 $ 187 332$ $ 4,250 $ (25) $ 313 (19)$ 037030 00020 37 20 268 HARRELL ST 0% $ 5,000 $ 13,400 $ 18,400 ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ 037030 00021 37 21 272 HARRELL ST 25%$ 5,000 $ 12,300 $ 17,300 $ 1,250 $ 3,075 $ 4,325 $ 147 $ 189 336$ $ 4,300 $ (25) $ 317 (19)$ 037030 00022 37 22 278 HARRELL ST 25%$ 5,000 $ 14,700 $ 19,700 $ 1,250 $ 3,675 $ 4,925 $ 167 $ 215 383$ $ 4,850 $ (75) $ 357 (25)$ 037030 00023 37 23 282 HARRELL ST 25%$ 5,000 $ 13,500 $ 18,500 $ 1,250 $ 3,375 $ 4,625 $ 157 $ 202 359$ $ 4,500 $ (125) $ 332 (28)$ 037030 00024 37 24 288 HARRELL ST 25%$ 5,000 $ 15,400 $ 20,400 $ 1,250 $ 3,850 $ 5,100 $ 173 $ 223 396$ $ 5,075 $ (25) $ 374 (22)$ 037030 00025 37 25 294 HARRELL ST 25%$ 5,000 $ 17,300 $ 22,300 $ 1,250 $ 4,325 $ 5,575 $ 190 $ 244 433$ $ 5,425 $ (150) $ 400 (33)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037030 00026 37 26 298 HARRELL ST 25%$ 5,000 $ 13,900 $ 18,900 $ 1,250 $ 3,475 $ 4,725 $ 161 $ 206 367$ $ 4,600 $ (125) $ 339 (28)$ 037030 00027 37 27 304 HARRELL ST 0% $ 5,000 $ 15,200 $ 20,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037030 00028 37 28 308 HARRELL ST 25%$ 5,000 $ 1,000 $ 6,000 $ 1,250 $ 250 $ 1,500 $ 51 $ 66 117$ $ 5,000 3,500$ $ 369 252$ 037030 00029 37 29 310 HARRELL ST 25%$ 5,000 $ 15,900 $ 20,900 $ 1,250 $ 3,975 $ 5,225 $ 178 $ 228 406$ $ 5,200 $ (25) $ 383 (23)$ 037030 00030 37 30 HARRELL 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037030 00031 37 31 324 HARRELL ST 25%$ 5,000 $ 10,400 $ 15,400 $ 1,250 $ 2,600 $ 3,850 $ 131 $ 168 299$ $ 3,825 $ (25) $ 282 (17)$ 037030 00032 37 32 328 HARRELL ST 25%$ 5,000 $ 12,000 $ 17,000 $ 1,250 $ 3,000 $ 4,250 $ 145 $ 186 330$ $ 4,225 $ (25) $ 311 (19)$ 037030 00033 37 33 332 HARRELL ST 25%$ 5,000 $ 16,100 $ 21,100 $ 1,250 $ 4,025 $ 5,275 $ 179 $ 231 410$ $ 5,125 $ (150) $ 378 (32)$ 037031 00001 37 1 336 RED OAK ST 25%$ 5,000 $ 14,000 $ 19,000 $ 1,250 $ 3,500 $ 4,750 $ 162 $ 208 369$ $ 4,725 $ (25) $ 348 (21)$ 037031 00002 37 2 335 CARPENTER ST 25%$ 5,000 $ 24,100 $ 29,100 $ 1,250 $ 6,025 $ 7,275 $ 247 $ 318 565$ $ 7,000 $ (275) $ 516 (49)$ 037031 00003 37 3 0 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037031 00004 37 4 325 CARPENTER ST 25%$ 5,000 $ 37,900 $ 42,900 $ 1,250 $ 9,475 $ 10,725 $ 365 $ 469 833$ $ 11,700 975$ $ 862 29$ 037031 00005 37 5 321 CARPENTER ST 25%$ 5,000 $ 37,900 $ 42,900 $ 1,250 $ 9,475 $ 10,725 $ 365 $ 469 833$ $ 11,700 975$ $ 862 29$ 037031 00006 37 6 317 CARPENTER ST 25%$ 5,000 $ 12,600 $ 17,600 $ 1,250 $ 3,150 $ 4,400 $ 150 $ 192 342$ $ 4,375 $ (25) $ 322 (19)$ 037031 00007 37 7 311 CARPENTER ST 25%$ 5,000 $ 12,100 $ 17,100 $ 1,250 $ 3,025 $ 4,275 $ 145 $ 187 $ 332 $ 4,100 $ (175) $ 302 (30)$ 037031 00008 37 8 309 CARPENTER ST 25%$ 5,000 $ 15,300 $ 20,300 $ 1,250 $ 3,825 $ 5,075 $ 173 $ 222 394$ $ 4,875 $ (200) $ 359 (35)$ 037031 00009 37 9 305 CARPENTER ST 25%$ 5,000 $ 60,200 $ 65,200 $ 1,250 $ 15,050 $ 16,300 $ 554 $ 712 1,267$ $ 16,175 $ (125) $ 1,192 (74)$ 037031 00010 37 10 301 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037031 00011 37 11 295 CARPENTER ST 25%$ 5,000 $ 43,900 $ 48,900 $ 1,250 $ 10,975 $ 12,225 $ 416 $ 534 950$ $ 12,125 $ (100) $ 894 (56)$ 037031 00013 37 13 281 CARPENTER 25%$ 3,200 ‐$ $ 3,200 $ 800 ‐$ $ 800 $ 27 $ 35 62$ $ 1,250 450$ $ 92 30$ 037031 00014 37 14 277 CARPENTER ST 25%$ 5,000 $ 17,100 $ 22,100 $ 1,250 $ 4,275 $ 5,525 $ 188 $ 241 429$ $ 5,375 $ (150) $ 396 (33)$ 037031 00015 37 15 273 CARPENTER ST 25%$ 5,000 $ 10,500 $ 15,500 $ 1,250 $ 2,625 $ 3,875 $ 132 $ 169 301$ $ 1,250 $ (2,625) $ 92 (209)$ 037031 00016 37 16 2910 MIMOSA AVE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037031 00017 37 17 2906 MIMOSA AVE 25%$ 5,000 $ 14,600 $ 19,600 $ 1,250 $ 3,650 $ 4,900 $ 167 $ 214 381$ $ 4,775 $ (125) $ 352 (29)$ 037031 00018 37 18 MIMOSA 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ ‐$ $ (1,250) ‐$ (97)$ 037031 00019C 37 19C 2894 MIMOSA AVE 25%$ 5,000 $ 46,900 $ 51,900 $ 1,250 $ 11,725 $ 12,975 $ 441 $ 567 1,008$ $ 11,775 $ (1,200) $ 868 (140)$ 037031 00022 37 22 274 RED OAK ST 25%$ 5,000 $ 14,100 $ 19,100 $ 1,250 $ 3,525 $ 4,775 $ 162 $ 209 371$ $ 4,650 $ (125) $ 343 (28)$ 037031 00023 37 23 278 RED OAK ST 25%$ 5,000 $ 10,600 $ 15,600 $ 1,250 $ 2,650 $ 3,900 $ 133 $ 170 303$ ‐$ $ (3,900) ‐$ (303)$ 037031 00024 37 24 282 RED OAK ST 25%$ 5,000 $ 16,500 $ 21,500 $ 1,250 $ 4,125 $ 5,375 $ 183 $ 235 418$ $ 5,350 $ (25) $ 394 (23)$ 037031 00025 37 25 288 RED OAK ST 25%$ 5,000 $ 10,800 $ 15,800 $ 1,250 $ 2,700 $ 3,950 $ 134 $ 173 307$ $ 3,925 $ (25) $ 289 (18)$ 037031 00026 37 26 292 RED OAK ST 25%$ 5,000 $ 15,400 $ 20,400 $ 1,250 $ 3,850 $ 5,100 $ 173 $ 223 396$ $ 5,075 $ (25) $ 374 (22)$ 037031 00027 37 27 0 RED OAK 0% $ 2,600 ‐$ $ 2,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037031 00028 37 28 300 RED OAK ST 25%$ 5,000 $ 15,700 $ 20,700 $ 1,250 $ 3,925 $ 5,175 $ 176 $ 226 402$ $ 5,125 $ (50) $ 378 (24)$ 037031 00029 37 29 304 RED OAK ST 25%$ 5,000 $ 17,300 $ 22,300 $ 1,250 $ 4,325 $ 5,575 $ 190 $ 244 433$ $ (5,575) ‐$ (433)$ 037031 00030 37 30 0 RED OAK ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ (1,250) ‐$ (97)$ 037031 00031 37 31 308 RED OAK ST 25%$ 5,000 $ 13,500 $ 18,500 $ 1,250 $ 3,375 $ 4,625 $ 157 $ 202 359$ $ 4,600 $ (25) $ 339 (20)$ 037031 00032 37 32 310 RED OAK ST 25%$ 5,000 $ 10,700 $ 15,700 $ 1,250 $ 2,675 $ 3,925 $ 133 $ 172 305$ $ 3,775 $ (150) $ 278 (27)$ 037031 00033 37 33 0 RED OAK 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037031 00034 37 34 318 RED OAK ST 25%$ 5,000 $ 20,300 $ 25,300 $ 1,250 $ 5,075 $ 6,325 $ 215 $ 276 491$ $ 6,275 $ (50) $ 462 (29)$ 037031 00035 37 35 322 RED OAK AVE 25%$ 5,000 $ 16,600 $ 21,600 $ 1,250 $ 4,150 $ 5,400 $ 184 $ 236 420$ $ 5,250 $ (150) $ 387 (33)$ 037031 00036 37 36 328 RED OAK ST 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ $ 4,450 $ (25) $ 328 (20)$ 037031 00037 37 37 330 RED OAK ST 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ $ 4,350 $ (125) $ 321 (27)$ 037031 00038 37 38 287 CARPENTER ST 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 6,000 $ (50) $ 442 (28)$ 037031 00039 37 39 285 CARPENTER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 $ 97 $ 1,250 ‐$ $ 92 (5)$ 037032 00001C 37 1C 0 MIMOSA 0%$ 100,000 ‐$ 100,000$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00003 37 3 0 TILLMAN 0% $ 3,900 ‐$ $ 3,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00004 37 4 0 TILLMAN 0% $ 4,400 ‐$ $ 4,400 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00005 37 5 0 TILLMAN 0% $ 5,000 $ 17,000 $ 22,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00006 37 6 0 TILLMAN 0% $ 4,300 ‐$ $ 4,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00007 37 7 0 TILLMAN 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00008 37 8 0 TILLMAN 0% $ 5,300 ‐$ $ 5,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ 037032 00009 37 9 0 TILLMAN 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00010 37 10 0 TILLMAN 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00011 37 11 0 TILLMAN 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00012 37 12 0 TILLMAN 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00013 37 13 0 TILLMAN 0% $ 4,600 ‐$ $ 4,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037032 00014 37 14 0 TILLMAN 0% $ 4,600 ‐$ $ 4,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00015 37 15 0 TILLMAN 0% $ 4,600 ‐$ $ 4,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00016 37 16 0 TILLMAN 0% $ 1,800 ‐$ $ 1,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00017 37 17 0 TILLMAN 0% $ 2,700 ‐$ $ 2,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00018 37 18 0 TILLMAN 0% $ 6,100 ‐$ $ 6,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00019 37 19 0 MIMOSA 0% $ 5,000 $ 19,200 $ 24,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037032 00023 37 23 2926 MIMOSA AVE 25%$ 5,000 $ 25,900 $ 30,900 $ 1,250 $ 6,475 $ 7,725 $ 263 $ 338 600$ $ 7,675 $ (50) $ 566 (35)$ 037032 00024 37 24 2920 MIMOSA AVE 25%$ 5,000 $ 26,500 $ 31,500 $ 1,250 $ 6,625 $ 7,875 $ 268 $ 344 612$ $ 7,800 $ (75) $ 575 (37)$ 037032 00025 37 25 274 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037032 00026 37 26 278 CARPENTER ST 25%$ 5,000 $ 12,000 $ 17,000 $ 1,250 $ 3,000 $ 4,250 $ 145 $ 186 330$ $ 4,225 $ (25) $ 311 (19)$ 037032 00027 37 27 0 CARPENTER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037032 00028 37 28 282 CARPENTER ST 25%$ 5,000 $ 13,600 $ 18,600 $ 1,250 $ 3,400 $ 4,650 $ 158 $ 203 361$ $ 3,850 $ (800) $ 284 (78)$ 037032 00029 37 29 286 CARPENTER ST 25%$ 5,000 $ 16,200 $ 21,200 $ 1,250 $ 4,050 $ 5,300 $ 180 $ 232 412$ $ 5,275 $ (25) $ 389 (23)$ 037032 00030 37 30 292 CARPENTER ST 25%$ 5,000 $ 24,700 $ 29,700 $ 1,250 $ 6,175 $ 7,425 $ 252 $ 324 577$ $ 6,025 $ (1,400) $ 444 (133)$ 037032 00031 37 31 296 CARPENTER ST 25%$ 5,000 $ 13,000 $ 18,000 $ 1,250 $ 3,250 $ 4,500 $ 153 $ 197 $ 350 $ 4,475 $ (25) $ 330 (20)$ 037032 00032 37 32 298 CARPENTER ST 25%$ 5,000 $ 13,100 $ 18,100 $ 1,250 $ 3,275 $ 4,525 $ 154 $ 198 352$ $ 4,500 $ (25) $ 332 (20)$ 037033 00001 37 1 2884 WALNUT GROVE RD 40%$ 69,400 $ 71,200 $ 140,600 $ 27,760 $ 28,480 $ 56,240 $ 1,912 $ 2,458 4,370$ $ 61,200 4,960$ $ 4,510 141$ 037033 00001Z 37 1Z 2886 WALNUT GROVE RD 40%$ 28,700 $ 16,700 $ 45,400 $ 11,480 $ 6,680 $ 18,160 $ 617 $ 794 1,411$ $ 37,040 18,880$ $ 2,730 1,319$ 037033 00002 37 2 2896 WALNUT GROVE RD 40%$ 76,500 $ 112,900 $ 189,400 $ 30,600 $ 45,160 $ 75,760 $ 2,576 $ 3,311 5,887$ $ 75,080 $ (680) $ 5,533 (353)$ 037033 00002Z 37 2Z 0 POPLAR 0%$ 100,000 ‐$ 100,000$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037033 00003 37 3 185 RACINE ST 40%$ 5,000 $ 64,500 $ 69,500 $ 2,000 $ 25,800 $ 27,800 $ 945 $ 1,215 2,160$ $ 27,040 $ (760) $ 1,993 (167)$ 037033 00004C 37 4C 169 RACINE ST 40%$ 49,700 $ 257,900 $ 307,600 $ 19,880 $ 103,160 $ 123,040 $ 4,183 $ 5,377 9,560$ $ 205,800 $ 82,760 $ 15,167 5,607$ 037033 00007 37 7 0 RACINE 0% $ 6,500 ‐$ $ 6,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037033 00008C 37 8C 2924 WALNUT GROVE RD 40%$ 87,000 $ 365,000 $ 452,000 $ 34,800 $ 146,000 $ 180,800 $ 6,147 $ 7,901 14,048$ $ 190,680 9,880$ $ 14,053 5$ 037033 00013C 37 13C 2925 WALNUT GROVE RD 40%$ 108,700 $ 26,300 $ 135,000 $ 43,480 $ 10,520 $ 54,000 $ 1,836 $ 2,360 4,196$ $ 109,240 55,240$ $ 8,051 3,855$ 037033 00016C 37 16C 119 RACINE ST 40%$ 55,700 $ 305,500 $ 361,200 $ 22,280 $ 122,200 $ 144,480 $ 4,912 $ 6,314 11,226$ $ 156,040 11,560$ $ 11,500 274$ 037033 00019C 37 19C 111 RACINE ST 0%$ 103,400 $ 354,600 $ 458,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037033 00023 37 23 91 RACINE ST 40%$ 18,900 $ 7,700 $ 26,600 $ 7,560 $ 3,080 $ 10,640 $ 362 $ 465 827$ $ 9,920 $ (720) $ 731 (96)$ 037033 00024 37 24 2918 POPLAR AVE 40%$ 112,900 $ 298,500 $ 411,400 $ 45,160 $ 119,400 $ 164,560 $ 5,595 $ 7,191 12,786$ $ 216,480 51,920$ $ 15,955 3,168$ 037033 00025 37 25 2906 POPLAR 40%$ 87,800 $ 594,000 $ 681,800 $ 35,120 $ 237,600 $ 272,720 $ 9,272 $ 11,918 21,190$ $ 295,920 23,200$ $ 21,809 619$ 037033 00027 37 27 2889 E WALNUT GROVE RD 40%$ 131,400 $ 78,200 $ 209,600 $ 52,560 $ 31,280 $ 83,840 $ 2,851 $ 3,664 6,514$ $ 80,400 $ (3,440) $ 5,925 (589)$ 037033 00029 37 29 2845 WALNUT GROVE RD 40%$ 109,700 $ 46,900 $ 156,600 $ 43,880 $ 18,760 $ 62,640 $ 2,130 $ 2,737 4,867$ $ 60,280 $ (2,360) $ 4,443 (424)$ 037033 00030 37 30 2860 E POPLAR 40%$ 79,300 $ 97,000 $ 176,300 $ 31,720 $ 38,800 $ 70,520 $ 2,398 $ 3,082 5,479$ $ 69,320 $ (1,200) $ 5,109 (371)$ 037033 00031C 37 031C 2852 POPLAR AVE 40%$ 47,200 $ 43,700 $ 90,900 $ 18,880 $ 17,480 $ 36,360 $ 1,236 $ 1,589 2,825$ $ 56,000 19,640$ $ 4,127 1,302$ 037033 00040 37 40 0 POPLAR AVE 40%$ 25,000 ‐$ $ 25,000 $ 10,000 ‐$ $ 10,000 $ 340 $ 437 777$ $ 9,920 $ (80) $ 731 (46)$ 037033 00043 37 43 0 WALNUT GROVE RD 40%$ 155,800 $ 7,600 $ 163,400 $ 62,320 $ 3,040 $ 65,360 $ 2,222 $ 2,856 5,078$ $ 62,920 $ (2,440) $ 4,637 (441)$ 037033 00044 37 44 2875 WALNUT GROVE RD 40%$ 79,900 $ 9,300 $ 89,200 $ 31,960 $ 3,720 $ 35,680 $ 1,213 $ 1,559 2,772$ $ 35,680 ‐$ $ 2,630 (143)$ 037033 00045 37 45 2866 POPLAR AVE 40%$ 290,200 $ 652,600 $ 942,800 $ 116,080 $ 261,040 $ 377,120 $ 12,822 $ 16,480 29,302$ $ 470,320 93,200$ $ 34,663 5,360$ 037033 00046 37 46 2870 POPLAR AVE 40%$ 41,200 $ 33,800 $ 75,000 $ 16,480 $ 13,520 $ 30,000 $ 1,020 $ 1,311 2,331$ $ 30,960 960$ $ 2,282 (49)$ 037033 00047C 37 47C 2842 POPLAR AVE 40%$ 110,500 $ 72,000 $ 182,500 $ 44,200 $ 28,800 $ 73,000 $ 2,482 $ 3,190 5,672$ $ 77,440 4,440$ $ 5,707 35$ 037034 00004C 37 4C 2959 WALNUT GROVE RD 40%$ 158,800 $ 226,700 $ 385,500 $ 63,520 $ 90,680 $ 154,200 $ 5,243 $ 6,739 11,981$ $ 167,240 13,040$ $ 12,326 344$ 037034 00014C 37 14C 81 TILLMAN ST 40%$ 29,200 $ 136,100 $ 165,300 $ 11,680 $ 54,440 $ 66,120 $ 2,248 $ 2,889 5,138$ $ 79,880 13,760$ $ 5,887 750$ 037034 00016 37 16 2944 POPLAR AVE 40%$ 240,000 $ 4,800 $ 244,800 $ 96,000 $ 1,920 $ 97,920 $ 3,329 $ 4,279 7,608$ $ 137,320 39,400$ $ 10,120 2,512$ 037034 00017 37 17 2936 POPLAR AVE 40%$ 200,900 $ 121,400 $ 322,300 $ 80,360 $ 48,560 $ 128,920 $ 4,383 $ 5,634 10,017$ $ 179,440 50,520$ $ 13,225 3,208$ 037034 00021C 37 21C 88 RACINE ST 40%$ 101,400 $ 101,300 $ 202,700 $ 3,000 $ 12,440 $ 15,440 $ 525 $ 675 1,200$ $ 4,440 $ (11,000) $ 327 (872)$ 037034 00022C 37 22C 0 RACINE ST 0%$ 49,700 $ 17,100 $ 66,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037034 00024 37 24 0 RACINE ST 40%$ 33,200 $ 1,600 $ 34,800 $ 13,280 $ 640 $ 13,920 $ 473 $ 608 1,082$ $ 13,440 $ (480) $ 991 (91)$ 037034 00026 37 26 91 TILLMAN ST 40%$ 47,500 $ 286,800 $ 334,300 $ 19,000 $ 114,720 $ 133,720 $ 4,546 $ 5,844 10,390$ $ 147,480 13,760$ $ 10,869 479$ 037034 00027 37 27 97 TILLMAN ST 40%$ 47,700 $ 363,000 $ 410,700 $ 19,080 $ 145,200 $ 164,280 $ 5,586 $ 7,179 12,765$ $ 211,520 47,240$ $ 15,589 2,824$ 037034 00029 37 29 0 TILLMAN ST 40%$ 106,200 ‐$ 106,200$ $ 42,480 ‐$ $ 42,480 $ 1,444 $ 1,856 3,301$ $ 42,040 $ (440) $ 3,098 (202)$ 037035 00001C 37 1C 2944 WALNUT GROVE RD 40%$ 105,700 $ 287,600 $ 393,300 $ 42,280 $ 115,040 $ 157,320 $ 5,349 $ 6,875 $ 12,224 $ (157,320) ‐$ (12,224)$ 037035 00002 37 2 2956 WALNUT GROVE RD 40%$ 110,900 $ 74,000 $ 184,900 $ 44,360 $ 29,600 $ 73,960 $ 2,515 $ 3,232 5,747$ $ 73,120 $ (840) $ 5,389 (358)$ 037035 00003 37 3 0 WALNUT GROVE RD 40%$ 1,000 ‐$ $ 1,000 $ 400 ‐$ $ 400 $ 14 $ 17 31$ $ (400) ‐$ (31)$ 037036 00001 37 1 190 RACINE ST 40%$ 22,900 ‐$ $ 22,900 $ 9,160 ‐$ $ 9,160 $ 311 $ 400 712$ $ 9,160 ‐$ $ 675 (37)$ 037036 00002C 37 2C 199 TILLMAN ST 0%$ 48,300 $ 165,700 $ 214,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037036 00004 37 4 183 TILLMAN ST 40%$ 22,500 $ 53,300 $ 75,800 $ 9,000 $ 21,320 $ 30,320 $ 1,031 $ 1,325 2,356$ $ 33,440 3,120$ $ 2,465 109$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037036 00005 37 5 179 N TILLMAN ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037036 00006C 37 6C 175 TILLMAN ST 0%$ 32,900 ‐$ $ 32,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037036 00008 37 8 171 TILLMAN 0%$ 16,500 $ 166,800 $ 183,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037036 00009 37 9 0 TILLMAN ST 40%$ 22,600 $ 7,200 $ 29,800 $ 9,040 $ 2,880 $ 11,920 $ 405 $ 521 926$ $ 10,000 $ (1,920) $ 737 (189)$ 037036 00010 37 10 0 RACINE ST 40%$ 22,800 $ 7,200 $ 30,000 $ 9,120 $ 2,880 $ 12,000 $ 408 $ 524 932$ $ 12,440 440$ $ 917 (16)$ 037036 00011 37 11 172 RACINE ST 0%$ 12,000 $ 45,900 $ 57,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037036 00012 37 12 180 RACINE ST 0%$ 42,200 $ 301,000 $ 343,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037037 00001 37 1 2971 MIMOSA AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 $ ‐ $ 1,250 $ 43 $ 55 97$ $ 5,850 4,600$ $ 431 334$ 037037 00002 37 2 2977 MIMOSA AVE 40%$ 13,900 $ 45,300 $ 59,200 $ 5,560 $ 18,120 $ 23,680 $ 805 $ 1,035 1,840$ $ 22,560 $ (1,120) $ 1,663 (177)$ 037037 00003 37 3 253 TILLMAN ST 40%$ 10,900 $ 23,000 $ 33,900 $ 4,360 $ 9,200 $ 13,560 $ 461 $ 593 1,054$ $ 13,560 ‐$ $ 999 (54)$ 037037 00004 37 4 245 TILLMAN ST 40%$ 5,900 $ 34,500 $ 40,400 $ 2,360 $ 13,800 $ 16,160 $ 549 $ 706 1,256$ $ 11,560 $ (4,600) $ 852 (404)$ 037037 00005 37 5 243 TILLMAN ST 40%$ 5,800 $ 12,400 $ 18,200 $ 2,320 $ 4,960 $ 7,280 $ 248 $ 318 566$ $ 3,560 $ (3,720) $ 262 (303)$ 037037 00006 37 6 0 TILLMAN ST 40%$ 8,400 ‐$ $ 8,400 $ 3,360 ‐$ $ 3,360 $ 114 $ 147 261$ $ 8,320 4,960$ $ 613 352$ 037037 00007 37 7 0 TILLMAN ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,250 125$ $ 92 5$ 037037 00008 37 8 219 TILLMAN ST 40%$ 71,400 $ 158,200 $ 229,600 $ 28,560 $ 63,280 $ 91,840 $ 3,123 $ 4,013 $ 7,136 $ 94,640 2,800$ $ 6,975 (161)$ 037037 00009C 37 9C 0 TILLMAN ST 0%$ 38,500 ‐$ $ 38,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037037 00011 37 11 0 RACINE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037037 00012 37 12 0 RACINE 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037037 00013 37 13 0 RACINE 0% $ 800 ‐$ $ 800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037037 00014 37 14 0 TILLMAN ST 40%$ 16,000 ‐$ $ 16,000 $ 6,400 ‐$ $ 6,400 $ 218 $ 280 497$ $ 3,800 $ (2,600) $ 280 (217)$ 037037 00015 37 15 0 RACINE ST 40%$ 3,400 ‐$ $ 3,400 $ 1,360 ‐$ $ 1,360 $ 46 $ 59 106$ $ 1,360 ‐$ $ 100 (5)$ 037037 00016 37 16 0 RACINE ST 40%$ 4,100 ‐$ $ 4,100 $ 1,640 ‐$ $ 1,640 $ 56 $ 72 127$ $ 1,640 $ ‐ $ 121 (7)$ 037037 00017 37 17 0 RACINE 40%$ 4,900 ‐$ $ 4,900 $ 1,960 ‐$ $ 1,960 $ 67 $ 86 152$ $ 1,960 ‐$ $ 144 (8)$ 037038 00001 37 1 468 LIPFORD ST 25%$ 5,000 $ 30,300 $ 35,300 $ 1,250 $ 7,575 $ 8,825 $ 300 $ 386 686$ $ 8,775 $ (50) $ 647 (39)$ 037038 00002 37 2 2949 PRINCETON AVE 25%$ 5,000 $ 15,700 $ 20,700 $ 1,250 $ 3,925 $ 5,175 $ 176 $ 226 402$ $ 5,150 $ (25) $ 380 (23)$ 037038 00003 37 3 2951 E PRINCETON 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037038 00004 37 4 2955 E PRINCETON 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00005 37 5 468 GLANKLER ST 40%$ 5,000 $ 37,700 $ 42,700 $ 2,000 $ 15,080 $ 17,080 $ 581 $ 746 1,327$ $ 16,560 $ (520) $ 1,220 (107)$ 037038 00006 37 6 2977 PRINCETON AVE 25%$ 5,000 $ 13,800 $ 18,800 $ 1,250 $ 3,450 $ 4,700 $ 160 $ 205 365$ $ 4,675 $ (25) $ 345 (21)$ 037038 00007 37 7 2981 PRINCETON AVE 25%$ 5,000 $ 13,300 $ 18,300 $ 1,250 $ 3,325 $ 4,575 $ 156 $ 200 355$ $ 4,550 $ (25) $ 335 (20)$ 037038 00009 37 9 0 TILLMAN 25% $ 700 ‐$ $ 700 $ 175 ‐$ $ 175 $ 6 $ 8 14$ $ 175 ‐$ $ 13 (1)$ 037038 00010 37 10 451 TILLMAN ST 40%$ 37,600 $ 19,700 $ 57,300 $ 15,040 $ 7,880 $ 22,920 $ 779 $ 1,002 1,781$ $ 85,160 62,240$ $ 6,276 4,495$ 037038 00011 37 11 0 TILLMAN 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00012 37 12 441 E TILLMAN ST 25%$ 5,000 $ 18,300 $ 23,300 $ 1,250 $ 4,575 $ 5,825 $ 198 $ 255 453$ $ 5,775 $ (50) $ 426 (27)$ 037038 00013 37 13 439 E TILLMAN ST 25%$ 5,000 $ 25,000 $ 30,000 $ 1,250 $ 6,250 $ 7,500 $ 255 $ 328 583$ $ 7,450 $ (50) $ 549 (34)$ 037038 00014 37 14 433 TILLMAN ST 25%$ 5,000 $ 19,000 $ 24,000 $ 1,250 $ 4,750 $ 6,000 $ 204 $ 262 466$ $ 5,825 $ (175) $ 429 (37)$ 037038 00015 37 15 427 TILLMAN ST 25%$ 5,000 $ 16,500 $ 21,500 $ 1,250 $ 4,125 $ 5,375 $ 183 $ 235 418$ $ 5,325 $ (50) $ 392 (25)$ 037038 00016 37 16 423 TILLMAN ST 25%$ 5,000 $ 21,800 $ 26,800 $ 1,250 $ 5,450 $ 6,700 $ 228 $ 293 521$ $ 6,400 $ (300) $ 472 (49)$ 037038 00017 37 17 419 TILLMAN ST 25%$ 5,000 $ 16,100 $ 21,100 $ 1,250 $ 4,025 $ 5,275 $ 179 $ 231 410$ $ 5,225 $ (50) $ 385 (25)$ 037038 00018C 37 18C 411 TILLMAN ST 40%$ 48,100 $ 158,900 $ 207,000 $ 19,240 $ 63,560 $ 82,800 $ 2,815 $ 3,618 6,434$ $ 98,880 16,080$ $ 7,287 854$ 037038 00019 37 19 391 E TILLMAN 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 5,775 $ (275) $ 426 (44)$ 037038 00022 37 22 2970 YALE AVE 25%$ 5,000 $ 14,400 $ 19,400 $ 1,250 $ 3,600 $ 4,850 $ 165 $ 212 377$ $ 4,800 $ (50) $ 354 (23)$ 037038 00023 37 23 2966 YALE AVE 40%$ 39,100 $ 101,200 $ 140,300 $ 15,640 $ 40,480 $ 56,120 $ 1,908 $ 2,452 4,361$ $ 57,840 1,720$ $ 4,263 (98)$ 037038 00024 37 24 2962 YALE AVE 25%$ 5,000 $ 23,500 $ 28,500 $ 1,250 $ 5,875 $ 7,125 $ 242 $ 311 554$ $ 7,075 $ (50) $ 521 (32)$ 037038 00025 37 25 2956 YALE AVE 25%$ 5,000 $ 15,700 $ 20,700 $ 1,250 $ 3,925 $ 5,175 $ 176 $ 226 402$ $ 5,150 $ (25) $ 380 (23)$ 037038 00026 37 26 416 GLANKLER ST 40%$ 5,000 $ 90,800 $ 95,800 $ 2,000 $ 36,320 $ 38,320 $ 1,303 $ 1,675 2,977$ $ 33,600 $ (4,720) $ 2,476 (501)$ 037038 00027 37 27 420 GLANKLER ST 25%$ 5,000 $ 17,700 $ 22,700 $ 1,250 $ 4,425 $ 5,675 $ 193 $ 248 441$ $ 5,675 ‐$ $ 418 (23)$ 037038 00028 37 28 424 GLANKLER ST 25%$ 5,000 $ 16,100 $ 21,100 $ 1,250 $ 4,025 $ 5,275 $ 179 $ 231 410$ $ 5,250 $ (25) $ 387 (23)$ 037038 00029 37 29 428 GLANKLER ST 25%$ 5,000 $ 14,000 $ 19,000 $ 1,250 $ 3,500 $ 4,750 $ 162 $ 208 369$ $ 4,725 $ (25) $ 348 (21)$ 037038 00030 37 30 432 GLANKLER ST 25%$ 5,000 $ 16,300 $ 21,300 $ 1,250 $ 4,075 $ 5,325 $ 181 $ 233 414$ $ 5,275 $ (50) $ 389 (25)$ 037038 00031 37 31 434 GLANKLER ST 25%$ 5,000 $ 9,300 $ 14,300 $ 1,250 $ 2,325 $ 3,575 $ 122 $ 156 $ 278 $ 3,550 $ (25) $ 262 (16)$ 037038 00032 37 32 438 GLANKLER ST 25%$ 5,000 $ 13,300 $ 18,300 $ 1,250 $ 3,325 $ 4,575 $ 156 $ 200 355$ $ 4,550 $ (25) $ 335 (20)$ 037038 00033 37 33 444 GLANKLER ST 25%$ 5,000 $ 17,100 $ 22,100 $ 1,250 $ 4,275 $ 5,525 $ 188 $ 241 429$ $ 5,275 $ (250) $ 389 (41)$ 037038 00034 37 34 446 GLANKLER 25%$ 5,000 $ 18,800 $ 23,800 $ 1,250 $ 4,700 $ 5,950 $ 202 $ 260 462$ $ 5,775 $ (175) $ 426 (37)$ 037038 00035 37 35 450 GLANKLER ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00036 37 36 456 GLANKLER ST 25%$ 5,000 $ 18,200 $ 23,200 $ 1,250 $ 4,550 $ 5,800 $ 197 $ 253 451$ $ 5,750 $ (50) $ 424 (27)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037038 00037 37 37 460 GLANKLER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00038 37 38 464 GLANKLER ST 40%$ 5,000 $ 18,400 $ 23,400 $ 2,000 $ 7,360 $ 9,360 $ 318 $ 409 727$ $ 10,680 1,320$ $ 787 60$ 037038 00039 37 39 459 GLANKLER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00040C 37 40C GLANKLER 0% $ 5,000 ‐$ $ 5,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037038 00042 37 42 447 GLANKLER ST 25%$ 5,000 $ 13,200 $ 18,200 $ 1,250 $ 3,300 $ 4,550 $ 155 $ 199 354$ ‐$ $ (4,550) ‐$ (354)$ 037038 00043 37 43 443 GLANKLER ST 25%$ 5,000 $ 18,200 $ 23,200 $ 1,250 $ 4,550 $ 5,800 $ 197 $ 253 451$ $ 5,750 $ (50) $ 424 (27)$ 037038 00044 37 44 439 GLANKLER ST 25%$ 5,000 $ 16,500 $ 21,500 $ 1,250 $ 4,125 $ 5,375 $ 183 $ 235 418$ $ 5,350 $ (25) $ 394 (23)$ 037038 00045 37 45 435 GLANKLER ST 25%$ 5,000 $ 13,100 $ 18,100 $ 1,250 $ 3,275 $ 4,525 $ 154 $ 198 352$ $ 4,500 $ (25) $ 332 (20)$ 037038 00046 37 46 0 GLANKLER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00047 37 47 0 GLANKLER 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00048 37 48 423 GLANKLER ST 25%$ 5,000 $ 19,200 $ 24,200 $ 1,250 $ 4,800 $ 6,050 $ 206 $ 264 470$ $ 6,225 175$ $ 459 (11)$ 037038 00049 37 49 417 GLANKLER ST 25%$ 5,000 $ 13,900 $ 18,900 $ 1,250 $ 3,475 $ 4,725 $ 161 $ 206 367$ $ 4,575 $ (150) $ 337 (30)$ 037038 00050 37 50 2952 YALE AVE 25%$ 5,000 $ 13,100 $ 18,100 $ 1,250 $ 3,275 $ 4,525 $ 154 $ 198 352$ $ 4,500 $ (25) $ 332 (20)$ 037038 00051 37 51 2948 YALE AVE 25%$ 5,000 $ 12,800 $ 17,800 $ 1,250 $ 3,200 $ 4,450 $ 151 $ 194 346$ $ 4,425 $ (25) $ 326 (20)$ 037038 00052 37 52 0 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 $ 97 $ 1,250 ‐$ $ 92 (5)$ 037038 00053 37 53 396 LIPFORD ST 25%$ 5,000 $ 34,700 $ 39,700 $ 1,250 $ 8,675 $ 9,925 $ 337 $ 434 771$ $ 9,300 $ (625) $ 685 (86)$ 037038 00054 37 54 402 E LIPFORD 25%$ 5,000 $ 6,300 $ 11,300 $ 1,250 $ 1,575 $ 2,825 $ 96 $ 123 220$ $ 6,700 3,875$ $ 494 274$ 037038 00055 37 55 406 LIPFORD ST 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00056 37 56 412 LIPFORD ST 25%$ 5,000 $ 5,000 $ 10,000 $ 1,250 $ 1,250 $ 2,500 $ 85 $ 109 194$ $ 4,575 2,075$ $ 337 143$ 037038 00057 37 57 414 E LIPFORD ST 25%$ 5,000 $ 38,500 $ 43,500 $ 1,250 $ 9,625 $ 10,875 $ 370 $ 475 845$ $ 11,825 950$ $ 872 27$ 037038 00058 37 58 418 LIPFORD ST 25%$ 5,000 $ 10,800 $ 15,800 $ 1,250 $ 2,700 $ 3,950 $ 134 $ 173 307$ $ 3,850 $ (100) $ 284 (23)$ 037038 00059C 37 59C 422 LIPFORD ST 25%$ 5,000 $ 29,700 $ 34,700 $ 1,250 $ 7,425 $ 8,675 $ 295 $ 379 674$ $ 8,125 $ (550) $ 599 $ (75) 037038 00061 37 61 432 LIPFORD ST 25%$ 5,000 $ 28,900 $ 33,900 $ 1,250 $ 7,225 $ 8,475 $ 288 $ 370 659$ $ 8,225 $ (250) $ 606 (52)$ 037038 00062 37 62 0 LIPFORD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ 1,250 ‐$ $ 92 (5)$ 037038 00063 37 63 440 LIPFORD ST 25%$ 5,000 $ 29,800 $ 34,800 $ 1,250 $ 7,450 $ 8,700 $ 296 $ 380 676$ $ 8,375 $ (325) $ 617 (59)$ 037038 00064 37 64 444 LIPFORD ST 25%$ 5,000 $ 5,400 $ 10,400 $ 1,250 $ 1,350 $ 2,600 $ 88 $ 114 202$ $ 2,600 ‐$ $ 192 (10)$ 037038 00065 37 65 448 LIPFORD ST 25%$ 5,000 $ 16,600 $ 21,600 $ 1,250 $ 4,150 $ 5,400 $ 184 $ 236 420$ $ 5,375 $ (25) $ 396 (23)$ 037038 00066 37 66 452 LIPFORD ST 25%$ 5,000 $ 13,000 $ 18,000 $ 1,250 $ 3,250 $ 4,500 $ 153 $ 197 350$ $ 4,475 $ (25) $ 330 (20)$ 037038 00067 37 67 456 LIPFORD ST 25%$ 5,000 $ 11,300 $ 16,300 $ 1,250 $ 2,825 $ 4,075 $ 139 $ 178 317$ $ 4,050 $ (25) $ 298 (18)$ 037038 00068 37 68 460 LIPFORD ST 25%$ 5,000 $ 10,000 $ 15,000 $ 1,250 $ 2,500 $ 3,750 $ 128 $ 164 291$ $ 3,725 $ (25) $ 275 (17)$ 037038 00069 37 69 464 LIPFORD ST 40%$ 5,000 $ 30,100 $ 35,100 $ 2,000 $ 12,040 $ 14,040 $ 477 $ 614 1,091$ $ 13,520 $ (520) $ 996 (94)$ 037038 00070 37 70 2982 YALE AVE 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ $ 4,450 $ (25) $ 328 (20)$ 037038 00071 37 71 2978 YALE AVE 25%$ 5,000 $ 24,100 $ 29,100 $ 1,250 $ 6,025 $ 7,275 $ 247 $ 318 565$ $ 7,225 $ (50) $ 532 (33)$ 037039 00001 37 1 546 LIPFORD ST 25%$ 5,000 $ 5,700 $ 10,700 $ 1,250 $ 1,425 $ 2,675 $ 91 $ 117 208$ $ 3,875 1,200$ $ 286 78$ 037039 00004C 37 4C 2977 BROAD AVE 40%$ 190,400 ‐$ 190,400$ $ 76,160 ‐$ $ 76,160 $ 2,589 $ 3,328 5,918$ $ (76,160) ‐$ (5,918)$ 037039 00009 37 9 0 TILLMAN ST 40%$ 1,800 ‐$ $ 1,800 $ 720 ‐$ $ 720 $ 24 $ 31 56$ $ (720) ‐$ (56)$ 037039 00010 37 10 0 SAM COOPER BLVD 25%$ 5,000 ‐$ $ 5,000 $ 1,250 $ ‐ $ 1,250 $ 43 $ 55 97$ $ (1,250) ‐$ (97)$ 037039 00011 37 11 2972 AUTUMN AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ (1,250) ‐$ (97)$ 037039 00012 37 12 0 AUTUMN 25%$ 4,100 ‐$ $ 4,100 $ 1,025 ‐$ $ 1,025 $ 35 $ 45 80$ $ (1,025) ‐$ (80)$ 037039 00013 37 13 0 AUTUMN 40%$ 2,600 ‐$ $ 2,600 $ 1,040 ‐$ $ 1,040 $ 35 $ 45 81$ $ (1,040) ‐$ (81)$ 037039 00015 37 15 2954 E AUTUMN 0%$ 10,500 $ 7,200 $ 17,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037039 00016 37 16 0 AUTUMN 0% $ 3,200 ‐$ $ 3,200 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037039 00017 37 17 0 AUTUMN 0% $ 900 ‐$ $ 900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037039 00018 37 18 0 AUTUMN 0% $ 1,500 ‐$ $ 1,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ 037039 00019C 37 19C 0 AUTUMN 25%$ 1,600 ‐$ $ 1,600 $ 400 ‐$ $ 400 $ 14 $ 17 31$ $ 400 ‐$ $ 29 (2)$ 037039 00021 37 21 0 AUTUMN 25%$ 2,400 ‐$ $ 2,400 $ 600 ‐$ $ 600 $ 20 $ 26 47$ $ 600 ‐$ $ 44 (2)$ 037039 00022 37 22 0 AUTUMN 25% $ 100 ‐$ $ 100 $ 25 ‐$ $ 25 $ 1 $ 1 2$ $ 25 ‐$ $ 2 (0)$ 037039 00036 37 36 0 TILLMAN ST 25% $ 100 ‐$ $ 100 $ 25 ‐$ $ 25 $ 1 $ 1 2$ $ 25 ‐$ $ 2 (0)$ 037039 00037C 37 37C 2980 PRINCETON AVE 40%$ 19,400 $ 55,100 $ 74,500 $ 7,760 $ 22,040 $ 29,800 $ 1,013 $ 1,302 2,315$ $ 32,400 2,600$ $ 2,388 72$ 037039 00045 37 45 476 GLANKLER ST 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ $ 4,450 $ (25) $ 328 (20)$ 037039 00046 37 46 480 GLANKLER ST 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ $ 4,450 $ (25) $ 328 (20)$ 037039 00061 37 61 479 GLANKLER ST 25%$ 5,000 $ 21,200 $ 26,200 $ 1,250 $ 5,300 $ 6,550 $ 223 $ 286 509$ $ 6,500 $ (50) $ 479 (30)$ 037039 00061Z 37 61Z GLANKLER AVE 25%$ 14,500 ‐$ $ 14,500 $ 3,625 ‐$ $ 3,625 $ 123 $ 158 282$ ‐$ $ (3,625) ‐$ (282)$ 037039 00062 37 62 475 GLANKLER ST 25%$ 5,000 $ 12,900 $ 17,900 $ 1,250 $ 3,225 $ 4,475 $ 152 $ 196 348$ ‐$ $ (4,475) ‐$ (348)$ 037039 00063C 37 63C 480 LIPFORD ST 0% $ 9,000 $ 483,800 $ 492,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037039 00069 37 69 0 LIPFORD 25%$ 2,700 ‐$ $ 2,700 $ 675 ‐$ $ 675 $ 23 $ 29 52$ ‐$ $ (675) ‐$ (52)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037039 00070C 37 70C 514 LIPFORD ST 25%$ 5,000 $ 25,200 $ 30,200 $ 1,250 $ 6,300 $ 7,550 $ 257 $ 330 587$ $ 8,325 775$ $ 614 27$ 037039 00073 37 73 524 LIPFORD ST 25%$ 5,000 $ 24,000 $ 29,000 $ 1,250 $ 6,000 $ 7,250 $ 247 $ 317 563$ $ 6,900 $ (350) $ 509 (55)$ 037039 00074 37 74 528 LIPFORD ST 25%$ 5,000 $ 17,500 $ 22,500 $ 1,250 $ 4,375 $ 5,625 $ 191 $ 246 437$ $ 5,350 $ (275) $ 394 (43)$ 037039 00075 37 75 532 LIPFORD ST 25%$ 5,000 $ 14,800 $ 19,800 $ 1,250 $ 3,700 $ 4,950 $ 168 $ 216 385$ $ 4,925 $ (25) $ 363 (22)$ 037039 00076 37 76 536 LIPFORD ST 25%$ 5,000 $ 17,500 $ 22,500 $ 1,250 $ 4,375 $ 5,625 $ 191 $ 246 437$ $ 5,575 $ (50) $ 411 (26)$ 037039 00077 37 77 542 LIPFORD ST 25%$ 5,000 $ 8,200 $ 13,200 $ 1,250 $ 2,050 $ 3,300 $ 112 $ 144 256$ $ 3,300 ‐$ $ 243 (13)$ 037039 00078C 37 78C 2958 AUTUMN AVE 25%$ 5,000 ‐$ $ 5,000 $ 1,250 ‐$ $ 1,250 $ 43 $ 55 97$ $ (1,250) ‐$ (97)$ 037039 00079 37 79 2953 BROAD AVE 0%$ 84,600 $ 705,500 $ 790,100 ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037039 00080 37 80 2951 BROAD AVE 40%$ 17,800 $ 35,700 $ 53,500 $ 7,120 $ 14,280 $ 21,400 $ 728 $ 935 1,663$ $ 34,680 13,280$ $ 2,556 893$ 037040 00004C 37 4C 2965 SUMMER AVE 40%$ 182,500 $ 143,800 $ 326,300 $ 73,000 $ 57,520 $ 130,520 $ 4,438 $ 5,704 10,141$ $ 123,320 $ (7,200) $ 9,089 (1,053)$ 037040 00005 37 5 2971 E SUMMER 40%$ 59,700 $ 9,600 $ 69,300 $ 23,880 $ 3,840 $ 27,720 $ 942 $ 1,211 2,154$ $ 29,920 2,200$ $ 2,205 51$ 037040 00006C 37 6C 2989 SUMMER AVE 40%$ 193,800 $ 56,100 $ 249,900 $ 77,520 $ 22,440 $ 99,960 $ 3,399 $ 4,368 7,767$ $ 99,320 $ (640) $ 7,320 (447)$ 037040 00018 37 18 0 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00020 37 20 2974 E FORREST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037040 00021 37 21 2978 FORREST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ 037040 00022 37 22 2982 FORREST 0%$ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037040 00023 37 23 2984 FORREST AVE 25%$ 4,500 $ 5,400 $ 9,900 $ 1,125 $ 1,350 $ 2,475 $ 84 $ 108 192$ $ 2,425 $ (50) $ 179 (14)$ 037040 00024 37 24 2986 FORREST AVE 25%$ 4,500 $ 7,900 $ 12,400 $ 1,125 $ 1,975 $ 3,100 $ 105 $ 135 241$ $ 2,900 $ (200) $ 214 (27)$ 037040 00025 37 25 2988 E FORREST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037040 00026 37 26 583 TILLMAN ST 40%$ 8,300 $ 12,600 $ 20,900 $ 3,320 $ 5,040 $ 8,360 $ 284 $ 365 650$ $ 6,720 $ (1,640) $ 495 (154)$ 037040 00027 37 27 2983 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00028 37 28 2977 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 $ (5) 037040 00029 37 29 0 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00030 37 30 0 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00031 37 31 2965 E FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00032 37 32 0 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00033 37 33 0 FORREST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037040 00034 37 34 2955 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00035 37 35 2953 FORREST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037040 00036 37 36 2949 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00037 37 37 0 E FORREST 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037040 00038 37 38 0 ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00039 37 39 2950 ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00040 37 40 0 ALCORN 25% $ 600 ‐$ $ 600 $ 150 ‐$ $ 150 $ 5 $ 7 12$ $ 1,125 975$ $ 83 71$ 037040 00041 37 41 0 ALCORN 25% $ 600 ‐$ $ 600 $ 150 ‐$ $ 150 $ 5 $ 7 12$ $ 1,125 975$ $ 83 71$ 037040 00042 37 42 2964 ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00043 37 43 2966 ALCORN AVE 25%$ 4,500 ‐$ $ 4,500 $ 1,125 $ ‐ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00044 37 44 2968 ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00045 37 45 0 E ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00046 37 46 2974 ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ ‐$ $ (1,125) ‐$ (87)$ 037040 00047C 37 47C ALCORN AVE 40%$ 16,000 ‐$ $ 16,000 $ 6,400 ‐$ $ 6,400 $ 218 $ 280 497$ $ 6,400 ‐$ $ 472 (26)$ 037040 00054C 37 54C 2970 BROAD AVE 25%$ 4,500 $ 5,300 $ 9,800 $ 1,125 $ 1,325 $ 2,450 $ 83 $ 107 190$ $ 5,800 3,350$ $ 427 237$ 037040 00057C 37 57C 2959 E ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00058C 37 58C 0 ALCORN 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 $ 87 $ 1,125 ‐$ $ 83 (5)$ 037040 00059C 37 59C 2947 E ALCORN 40%$ 20,100 $ 8,000 $ 28,100 $ 8,040 $ 3,200 $ 11,240 $ 382 $ 491 873$ $ 10,360 $ (880) $ 764 (110)$ 037040 00066C 37 66C 2964 BROAD AVE 25%$ 4,500 $ 8,800 $ 13,300 $ 1,125 $ 2,200 $ 3,325 $ 113 $ 145 258$ $ 5,025 1,700$ $ 370 112$ 037040 00067 37 67 2960 BROAD 25%$ 1,100 ‐$ $ 1,100 $ 275 ‐$ $ 275 $ 9 $ 12 21$ $ 275 ‐$ $ 20 (1)$ 037040 00067Z 37 67Z 0 BROAD AVE 25% $ 100 ‐$ $ 100 $ 25 ‐$ $ 25 $ 1 $ 1 2$ $ 25 ‐$ $ 2 (0)$ 037040 00068C 37 68C 2958 BROAD 25% $ 600 ‐$ $ 600 $ 150 ‐$ $ 150 $ 5 $ 7 12$ $ 150 ‐$ $ 11 (1)$ 037040 00069 37 69 2954 BROAD AVE 40%$ 11,900 $ 88,400 $ 100,300 $ 4,760 $ 35,360 $ 40,120 $ 1,364 $ 1,753 3,117$ $ 46,600 6,480$ $ 3,434 317$ 037040 00069Z 37 69Z 0 BROAD 40% $ 800 ‐$ $ 800 $ 320 ‐$ $ 320 $ 11 $ 14 25$ $ 320 $ ‐ $ 24 (1)$ 037040 00070C 37 70C 2948 BROAD 40%$ 8,200 $ 2,200 $ 10,400 $ 3,280 $ 880 $ 4,160 $ 141 $ 182 323$ $ 3,680 $ (480) $ 271 (52)$ 037040 00071 37 71 560 LIPFORD ST 40%$ 4,500 $ 20,500 $ 25,000 $ 1,800 $ 8,200 $ 10,000 $ 340 $ 437 777$ $ 24,880 14,880$ $ 1,834 1,057$ 037040 00072 37 72 562 LIPFORD ST 40%$ 10,900 $ 6,500 $ 17,400 $ 4,360 $ 2,600 $ 6,960 $ 237 $ 304 541$ $ 5,320 $ (1,640) $ 392 (149)$ 037040 00073 37 73 568 LIPFORD ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00074 37 74 574 LIPFORD ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037040 00075 37 75 578 LIPFORD ST 25%$ 4,500 $ 22,000 $ 26,500 $ 1,125 $ 5,500 $ 6,625 $ 225 $ 290 515$ $ 6,550 $ (75) $ 483 (32)$ 037040 00076 37 76 582 LIPFORD ST 25%$ 4,500 $ 19,600 $ 24,100 $ 1,125 $ 4,900 $ 6,025 $ 205 $ 263 468$ $ 5,850 $ (175) $ 431 (37)$ 037040 00077 37 77 588 LIPFORD 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00078 37 78 592 LIPFORD ST 25%$ 4,500 $ 6,400 $ 10,900 $ 1,125 $ 1,600 $ 2,725 $ 93 $ 119 212$ $ 3,125 400$ $ 230 19$ 037040 00079 37 79 596 LIPFORD ST 25%$ 4,500 $ 9,600 $ 14,100 $ 1,125 $ 2,400 $ 3,525 $ 120 $ 154 274$ $ 3,425 $ (100) $ 252 (21)$ 037040 00080 37 80 600 LIPFORD ST 40%$ 4,500 $ 26,000 $ 30,500 $ 1,800 $ 10,400 $ 12,200 $ 415 $ 533 948$ $ 10,920 $ (1,280) $ 805 (143)$ 037040 00081 37 81 0 LIPFORD 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00082 37 82 610 LIPFORD ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 $ ‐ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00083C 37 83C 2929 SUMMER AVE 40%$ 120,600 $ 24,400 $ 145,000 $ 48,240 $ 9,760 $ 58,000 $ 1,972 $ 2,535 4,507$ $ 55,000 $ (3,000) $ 4,054 (453)$ 037040 00084 37 84 2952 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00085 37 85 0 FORREST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 037040 00086 37 86 2964 FORREST AVE 25%$ 4,500 $ 18,700 $ 23,200 $ 1,125 $ 4,675 $ 5,800 $ 197 $ 253 451$ $ 5,375 $ (425) $ 396 (55)$ 037040 00087 37 87 2970 FORREST AVE 25%$ 4,500 $ 16,300 $ 20,800 $ 1,125 $ 4,075 $ 5,200 $ 177 $ 227 404$ $ 4,850 $ (350) $ 357 (47)$ 037040 00088C 37 88C 2980 BROAD AVE 40%$ 120,000 $ 114,700 $ 234,700 $ 48,000 $ 45,880 $ 93,880 $ 3,192 $ 4,103 7,294$ $ 108,640 14,760$ $ 8,007 712$ 037041 00001 37 1 2999 SUMMER AVE 40%$ 40,800 $ 4,100 $ 44,900 $ 16,320 $ 1,640 $ 17,960 $ 611 $ 785 1,395$ $ 16,680 $ (1,280) $ 1,229 (166)$ 037041 00002C 37 2C 3007 SUMMER AVE 40%$ 55,700 $ 55,000 $ 110,700 $ 22,280 $ 22,000 $ 44,280 $ 1,506 $ 1,935 3,441$ $ 42,680 $ (1,600) $ 3,146 (295)$ 037041 00046C 37 46C 3050 BROAD AVE 40%$ 204,600 $ 367,200 $ 571,800 $ 81,840 $ 146,880 $ 228,720 $ 7,776 $ 9,995 17,772$ $ 221,640 $ (7,080) $ 16,335 (1,437)$ 037041 00047 37 47 3019 SUMMER AVE 40%$ 90,500 $ 88,300 $ 178,800 $ 36,200 $ 35,320 $ 71,520 $ 2,432 $ 3,125 5,557$ $ 58,440 $ (13,080) $ 4,307 (1,250)$ 037041 00048 37 48 3025 SUMMER AVE 40%$ 144,800 $ 519,800 $ 664,600 $ 57,920 $ 207,920 $ 265,840 $ 9,039 $ 11,617 20,656$ $ 247,840 $ (18,000) $ 18,266 (2,390)$ 037041 00049 37 49 0 SUMMER AVE 40%$ 24,600 ‐$ $ 24,600 $ 9,840 ‐$ $ 9,840 $ 335 $ 430 765$ $ 9,840 ‐$ $ 725 (39)$ 037041 00054C 37 54C 584 TILLMAN ST 40%$ 286,200 $ 1,004,900 $ 1,291,100 $ 114,480 $ 401,960 $ 516,440 $ 17,559 $ 22,568 40,127$ $ 493,000 $ (23,440) $ 36,334 (3,793)$ 037041 00056 37 56 600 TILLMAN ST 40%$ 5,400 $ 5,900 $ 11,300 $ 2,160 $ 2,360 $ 4,520 $ 154 $ 198 351$ $ 4,320 $ (200) $ 318 $ (33) 037041 00060 37 60 0 TILLMAN ST 40%$ 5,400 ‐$ $ 5,400 $ 2,160 ‐$ $ 2,160 $ 73 $ 94 168$ $ 2,160 ‐$ $ 159 (9)$ 037042 00002C 37 2C 3037 BROAD AVE 40%$ 129,200 $ 24,500 $ 153,700 $ 51,680 $ 9,800 $ 61,480 $ 2,090 $ 2,687 4,777$ $ 62,480 1,000$ $ 4,605 (172)$ 037042 00003 37 3 0 BROAD 40%$ 5,800 ‐$ $ 5,800 $ 2,320 ‐$ $ 2,320 $ 79 $ 101 180$ $ 2,320 ‐$ $ 171 (9)$ 037042 00009 37 9 3043 BROAD AVE 40%$ 44,400 $ 79,600 $ 124,000 $ 17,760 $ 31,840 $ 49,600 $ 1,686 $ 2,168 3,854$ $ 52,960 3,360$ $ 3,903 49$ 037042 00025 37 25 0 PRINCETON 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037042 00027 37 27 0 PRINCETON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037042 00028 37 28 480 TILLMAN ST 40%$ 65,100 ‐$ $ 65,100 $ 26,040 ‐$ $ 26,040 $ 885 $ 1,138 2,023$ $ 32,280 6,240$ $ 2,379 356$ 037042 00031 37 31 460 TILLMAN ST 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037042 00033 37 33 456 TILLMAN ST 0%$ 201,900 ‐$ 201,900$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037042 00040 37 40 3078 JOHNSON AVE 25%$ 6,000 $ 24,200 $ 30,200 $ 1,500 $ 6,050 $ 7,550 $ 257 $ 330 587$ $ 8,700 1,150$ $ 641 55$ 037042 00041 37 41 3084 E JOHNSON AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 7,025 1,625$ $ 518 98$ 037042 00042 37 42 478 TILLMAN ST 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037042 00043 37 43 0 FRONTAGE 25% $ 500 ‐$ $ 500 $ 125 ‐$ $ 125 $ 4 $ 5 10$ $ 125 ‐$ $ 9 (1)$ 037042 00044 37 44 0 TILLMAN ST 25% $ 500 ‐$ $ 500 $ 125 ‐$ $ 125 $ 4 $ 5 10$ $ 125 ‐$ $ 9 (1)$ 037042 00045 37 45 470 TILLMAN ST 25%$ 6,000 ‐$ $ 6,000 $ 1,500 $ ‐ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037043 00001C 37 1C 3053 E NATHAN AVE 25%$ 44,500 ‐$ $ 44,500 $ 11,125 ‐$ $ 11,125 $ 378 $ 486 864$ $ 11,125 ‐$ $ 820 (45)$ 037043 00007 37 7 TILLMAN ST 0%$ 33,800 ‐$ $ 33,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 037044 00001 37 1 3001 YALE AVE 25%$ 6,000 $ 8,500 $ 14,500 $ 1,500 $ 2,125 $ 3,625 $ 123 $ 158 282$ $ 4,175 550$ $ 308 26$ 037044 00002 37 2 3005 YALE AVE 25%$ 6,000 $ 10,900 $ 16,900 $ 1,500 $ 2,725 $ 4,225 $ 144 $ 185 328$ $ 4,925 700$ $ 363 35$ 037044 00003 37 3 3009 YALE AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ ‐$ $ (1,500) ‐$ (117)$ 037044 00004 37 4 3015 E YALE AVE 25%$ 6,000 $ 15,400 $ 21,400 $ 1,500 $ 3,850 $ 5,350 $ 182 $ 234 416$ $ 6,350 1,000$ $ 468 52$ 037044 00005C 37 5C 3019 E YALE AVE 25%$ 43,300 ‐$ $ 43,300 $ 10,825 ‐$ $ 10,825 $ 368 $ 473 841$ $ 10,825 ‐$ $ 798 (43)$ 037044 00007 37 7 3040 JOHNSON AVE 25%$ 19,900 ‐$ $ 19,900 $ 4,975 ‐$ $ 4,975 $ 169 $ 217 387$ $ 4,975 ‐$ $ 367 (20)$ 037044 00008 37 8 0 JOHNSON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037044 00009 37 9 3026 JOHNSON AVE 25%$ 6,000 $ 19,600 $ 25,600 $ 1,500 $ 4,900 $ 6,400 $ 218 $ 280 497$ $ 7,275 875$ $ 536 39$ 037044 00010 37 10 3024 JOHNSON AVE 25%$ 6,000 $ 7,100 $ 13,100 $ 1,500 $ 1,775 $ 3,275 $ 111 $ 143 254$ $ 3,725 450$ $ 275 20$ 037044 00011 37 11 3020 JOHNSON AVE 25%$ 6,000 $ 5,400 $ 11,400 $ 1,500 $ 1,350 $ 2,850 $ 97 $ 125 221$ $ 3,200 350$ $ 236 14$ 037044 00012 37 12 3018 JOHNSON AVE 25%$ 6,000 $ 16,100 $ 22,100 $ 1,500 $ 4,025 $ 5,525 $ 188 $ 241 429$ $ 6,575 1,050$ $ 485 55$ 037044 00014 37 14 3010 JOHNSON AVE 25%$ 3,800 ‐$ $ 3,800 $ 950 ‐$ $ 950 $ 32 $ 42 $ 74 $ 1,500 550$ $ 111 37$ 037044 00015C 37 15C 3006 JOHNSON AVE 40%$ 11,900 $ 18,100 $ 30,000 $ 4,760 $ 7,240 $ 12,000 $ 408 $ 524 932$ $ 12,120 120$ $ 893 (39)$ 037044 00017 37 17 360 TILLMAN ST 40%$ 6,000 $ 30,400 $ 36,400 $ 2,400 $ 12,160 $ 14,560 $ 495 $ 636 1,131$ ‐$ (14,560)$ ‐$ (1,131)$ 037044 00018 37 18 0 E TILLMAN ST 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037044 00019 37 19 3002 BEARFIELD PL 25%$ 6,000 $ 16,200 $ 22,200 $ 1,500 $ 4,050 $ 5,550 $ 189 $ 243 431$ $ 6,200 650$ $ 457 26$ 037044 00020 37 20 0 BEARFIELD 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ ‐$ $ (1,500) ‐$ (117)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 037044 00021 37 21 3014 E BEARFIELD 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 037044 00022 37 22 3014 JOHNSON AVE 25%$ 6,000 $ 10,800 $ 16,800 $ 1,500 $ 2,700 $ 4,200 $ 143 $ 184 326$ $ 1,500 $ (2,700) $ 111 (216)$ 037044 00023 37 23 0 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044001 00005 44 5 3087 SUMMER AVE 40%$ 49,000 $ 42,700 $ 91,700 $ 19,600 $ 17,080 $ 36,680 $ 1,247 $ 1,603 2,850$ $ (36,680) ‐$ (2,850)$ 044001 00010C 44 10C 3125 SUMMER AVE 40%$ 250,500 $ 22,700 $ 273,200 $ 100,200 $ 9,080 $ 109,280 $ 3,716 $ 4,776 8,491$ $ (109,280) ‐$ (8,491)$ 044001 00014C 44 14C 593 E VANDALIA ST 40%$ 26,600 $ 128,000 $ 154,600 $ 10,640 $ 51,200 $ 61,840 $ 2,103 $ 2,702 4,805$ $ 61,840 ‐$ $ 4,558 (247)$ 044001 00016 44 16 581 VANDALIA ST 40%$ 38,200 $ 137,000 $ 175,200 $ 15,280 $ 54,800 $ 70,080 $ 2,383 $ 3,062 5,445$ $ 74,840 4,760$ $ 5,516 70$ 044001 00017C 44 17C 3124 BROAD AVE 40%$ 49,000 $ 70,100 $ 119,100 $ 19,600 $ 28,040 $ 47,640 $ 1,620 $ 2,082 $ 3,702 $ 47,640 ‐$ $ 3,511 (191)$ 044001 00021 44 21 3090 BROAD AVE 40%$ 133,500 $ 251,500 $ 385,000 $ 53,400 $ 100,600 $ 154,000 $ 5,236 $ 6,730 11,966$ $ 165,640 11,640$ $ 12,208 242$ 044001 00022C 44 22C 3078 BROAD AVE 40%$ 252,500 $ 163,700 $ 416,200 $ 101,000 $ 65,480 $ 166,480 $ 5,660 $ 7,275 12,935$ $ 192,240 25,760$ $ 14,168 1,233$ 044001 00023 44 23 0 SUMMER AVE 40% $ 200 ‐$ $ 200 $ 80 ‐$ $ 80 $ 3 $ 3 6$ $ (80) ‐$ (6)$ 044001 00024 44 24 3053 SUMMER AVE 40%$ 106,400 $ 10,000 $ 116,400 $ 42,560 $ 4,000 $ 46,560 $ 1,583 $ 2,035 3,618$ $ 46,560 ‐$ $ 3,431 (186)$ 044001 00025 44 25 0 SUMMER AVE 40%$ 68,900 ‐$ $ 68,900 $ 27,560 ‐$ $ 27,560 $ 937 $ 1,204 2,141$ $ (27,560) ‐$ (2,141)$ 044001 00027 44 27 3115 SUMMER AVE 40%$ 90,000 $ 4,700 $ 94,700 $ 36,000 $ 1,880 $ 37,880 $ 1,288 $ 1,655 2,943$ $ (37,880) ‐$ (2,943)$ 044001 00028 44 28 3085 SUMMER AVE 40%$ 136,500 $ 29,700 $ 166,200 $ 54,600 $ 11,880 $ 66,480 $ 2,260 $ 2,905 5,165$ $ 88,960 22,480$ $ 6,556 $ 1,391 044001 00029 44 29 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044001 00030 44 30 3104 BROAD AVE 40%$ 69,700 $ 116,800 $ 186,500 $ 27,880 $ 46,720 $ 74,600 $ 2,536 $ 3,260 5,796$ $ 112,920 38,320$ $ 8,322 2,526$ 044001 00031 44 31 3110 BROAD AVE 40%$ 69,500 $ 82,700 $ 152,200 $ 27,800 $ 33,080 $ 60,880 $ 2,070 $ 2,660 4,730$ $ 91,880 31,000$ $ 6,772 2,041$ 044002 00001C 44 1C 3065 BROAD AVE 40%$ 34,800 $ 38,000 $ 72,800 $ 13,920 $ 15,200 $ 29,120 $ 990 $ 1,273 2,263$ $ 26,280 $ (2,840) $ 1,937 (326)$ 044002 00003 44 3 BROAD AVE 40%$ 13,200 ‐$ $ 13,200 $ 5,280 ‐$ $ 5,280 $ 180 $ 231 410$ $ 5,280 ‐$ $ 389 (21)$ 044002 00004C 44 4C 0 VANDALIA ST 40%$ 4,900 ‐$ $ 4,900 $ 1,960 ‐$ $ 1,960 $ 67 $ 86 152$ $ 1,960 ‐$ $ 144 (8)$ 044002 00012C 44 12C 519 VANDALIA ST 40%$ 11,300 $ 23,900 $ 35,200 $ 4,520 $ 9,560 $ 14,080 $ 479 $ 615 1,094$ $ 15,000 920$ $ 1,106 11$ 044002 00014 44 14 515 VANDALIA ST 40%$ 164,900 $ 228,500 $ 393,400 $ 65,960 $ 91,400 $ 157,360 $ 5,350 $ 6,877 $ 12,227 $ 160,560 3,200$ $ 11,833 (394)$ 044002 00015 44 15 3124 PRINCETON AVE 25%$ 6,000 $ 19,100 $ 25,100 $ 1,500 $ 4,775 $ 6,275 $ 213 $ 274 488$ $ 7,500 1,225$ $ 553 65$ 044002 00016 44 16 0 PRINCETON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044002 00017 44 17 3116 PRINCETON AVE 40%$ 6,000 $ 44,400 $ 50,400 $ 2,400 $ 17,760 $ 20,160 $ 685 $ 881 1,566$ $ 15,760 $ (4,400) $ 1,162 (405)$ 044002 00018 44 18 3110 PRINCETON AVE 25%$ 6,000 $ 25,900 $ 31,900 $ 1,500 $ 6,475 $ 7,975 $ 271 $ 349 620$ $ 9,950 1,975$ $ 733 114$ 044002 00019 44 19 3106 PRINCETON AVE 25%$ 6,000 $ 24,100 $ 30,100 $ 1,500 $ 6,025 $ 7,525 $ 256 $ 329 585$ $ 8,675 1,150$ $ 639 55$ 044002 00020 44 20 3100 PRINCETON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044002 00021 44 21 3096 PRINCETON AVE 25%$ 6,000 $ 26,400 $ 32,400 $ 1,500 $ 6,600 $ 8,100 $ 275 $ 354 629$ $ 9,950 $ 1,850 $ 733 104$ 044002 00022 44 22 3092 PRINCETON AVE 25%$ 6,000 $ 55,700 $ 61,700 $ 1,500 $ 13,925 $ 15,425 $ 524 $ 674 1,199$ $ 27,600 12,175$ $ 2,034 836$ 044002 00023 44 23 3086 PRINCETON AVE 25%$ 6,000 $ 56,700 $ 62,700 $ 1,500 $ 14,175 $ 15,675 $ 533 $ 685 1,218$ $ 26,800 11,125$ $ 1,975 757$ 044002 00024 44 24 3078 PRINCETON AVE 25%$ 6,000 $ 15,700 $ 21,700 $ 1,500 $ 3,925 $ 5,425 $ 184 $ 237 422$ $ 6,450 1,025$ $ 475 54$ 044002 00025 44 25 3072 E PRINCETON AVE 25%$ 6,000 $ 20,700 $ 26,700 $ 1,500 $ 5,175 $ 6,675 $ 227 $ 292 519$ $ 8,000 1,325$ $ 590 71$ 044002 00027 44 27 3056 PRINCETON AVE 40%$ 6,000 $ 43,700 $ 49,700 $ 2,400 $ 17,480 $ 19,880 $ 676 $ 869 1,545$ $ 12,425 $ (7,455) $ 916 (629)$ 044002 00028 44 28 3052 PRINCETON AVE 25%$ 6,000 $ 23,000 $ 29,000 $ 1,500 $ 5,750 $ 7,250 $ 247 $ 317 563$ $ 8,400 1,150$ $ 619 56$ 044002 00029 44 29 3068 PRINCETON AVE 25%$ 6,000 $ 18,500 $ 24,500 $ 1,500 $ 4,625 $ 6,125 $ 208 $ 268 476$ $ 7,025 900$ $ 518 42$ 044002 00030 44 30 3064 PRINCETON AVE 25%$ 6,000 $ 21,300 $ 27,300 $ 1,500 $ 5,325 $ 6,825 $ 232 $ 298 530$ $ 7,875 1,050$ $ 580 50$ 044003 00001 44 1 0 PRINCETON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 2,150 650$ $ 158 42$ 044003 00002 44 2 3057 PRINCETON AVE 25%$ 6,000 $ 28,000 $ 34,000 $ 1,500 $ 7,000 $ 8,500 $ 289 $ 371 660$ $ 3,575 $ (4,925) $ 263 (397)$ 044003 00003 44 3 3061 PRINCETON AVE 25%$ 6,000 $ 33,300 $ 39,300 $ 1,500 $ 8,325 $ 9,825 $ 334 $ 429 763$ $ 8,175 $ (1,650) $ 602 (161)$ 044003 00004 44 4 3067 E PRINCETON AVE 25%$ 6,000 $ 18,200 $ 24,200 $ 1,500 $ 4,550 $ 6,050 $ 206 $ 264 470$ $ 7,075 1,025$ $ 521 51$ 044003 00005 44 5 3071 E PRINCETON AVE 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,425 1,225$ $ 547 65$ 044003 00006 44 6 3079 PRINCETON AVE 25%$ 6,000 $ 25,200 $ 31,200 $ 1,500 $ 6,300 $ 7,800 $ 265 $ 341 606$ $ 9,025 1,225$ $ 665 59$ 044003 00007 44 7 3081 E PRINCETON AVE 25%$ 6,000 $ 19,000 $ 25,000 $ 1,500 $ 4,750 $ 6,250 $ 213 $ 273 486$ $ 7,175 925$ $ 529 43$ 044003 00008 44 8 3087 PRINCETON AVE 25%$ 6,000 $ 8,500 $ 14,500 $ 1,500 $ 2,125 $ 3,625 $ 123 $ 158 282$ $ 4,175 550$ $ 308 26$ 044003 00009 44 9 3091 PRINCETON AVE 25%$ 6,000 $ 71,700 $ 77,700 $ 1,500 $ 17,925 $ 19,425 $ 660 $ 849 1,509$ $ 25,575 6,150$ $ 1,885 376$ 044003 00010 44 10 3093 PRINCETON AVE 25%$ 6,000 $ 16,300 $ 22,300 $ 1,500 $ 4,075 $ 5,575 $ 190 $ 244 433$ $ 6,675 1,100$ $ 492 59$ 044003 00011 44 11 3099 PRINCETON AVE 25%$ 6,000 $ 13,400 $ 19,400 $ 1,500 $ 3,350 $ 4,850 $ 165 $ 212 377$ $ 5,625 775$ $ 415 38$ 044003 00012 44 12 3105 E PRINCETON AVE 25%$ 6,000 $ 20,100 $ 26,100 $ 1,500 $ 5,025 $ 6,525 $ 222 $ 285 507$ $ 7,925 1,400$ $ 584 77$ 044003 00013 44 13 3111 PRINCETON AVE 25%$ 6,000 $ 14,500 $ 20,500 $ 1,500 $ 3,625 $ 5,125 $ 174 $ 224 398$ $ 12,900 7,775$ $ 951 553$ 044003 00014 44 14 3115 PRINCETON AVE 25%$ 6,000 $ 18,600 $ 24,600 $ 1,500 $ 4,650 $ 6,150 $ 209 $ 269 478$ $ 7,350 1,200$ $ 542 64$ 044003 00015 44 15 3119 PRINCETON AVE 25%$ 6,000 $ 12,300 $ 18,300 $ 1,500 $ 3,075 $ 4,575 $ 156 $ 200 355$ $ 5,375 800$ $ 396 41$ 044003 00016 44 16 3125 PRINCETON AVE 25%$ 6,000 $ 23,000 $ 29,000 $ 1,500 $ 5,750 $ 7,250 $ 247 $ 317 563$ $ 8,750 1,500$ $ 645 82$ 044003 00017 44 17 3126 ALLISON AVE 25%$ 6,000 $ 66,800 $ 72,800 $ 1,500 $ 16,700 $ 18,200 $ 619 $ 795 1,414$ $ 28,275 10,075$ $ 2,084 670$ 044003 00018 44 18 3120 ALLISON AVE 25%$ 6,000 $ 17,200 $ 23,200 $ 1,500 $ 4,300 $ 5,800 $ 197 $ 253 451$ $ 5,675 $ (125) $ 418 (32)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044003 00019 44 19 3116 ALLISON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044003 00020 44 20 3110 ALLISON AVE 25%$ 6,000 $ 55,900 $ 61,900 $ 1,500 $ 13,975 $ 15,475 $ 526 $ 676 1,202$ $ 25,525 10,050$ $ 1,881 679$ 044003 00021 44 21 3106 ALLISON AVE 25%$ 6,000 $ 52,100 $ 58,100 $ 1,500 $ 13,025 $ 14,525 $ 494 $ 635 1,129$ $ 17,425 2,900$ $ 1,284 156$ 044003 00022 44 22 3102 ALLISON AVE 40%$ 6,000 $ 25,200 $ 31,200 $ 2,400 $ 10,080 $ 12,480 $ 424 $ 545 970$ $ 11,160 $ (1,320) $ 822 (147)$ 044003 00023 44 23 3096 ALLISON AVE 25%$ 6,000 $ 15,000 $ 21,000 $ 1,500 $ 3,750 $ 5,250 $ 179 $ 229 408$ $ 6,225 975$ $ 459 51$ 044003 00024 44 24 3090 ALLISON AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,925 925$ $ 437 48$ 044003 00025 44 25 3086 ALLISON AVE 25%$ 6,000 $ 16,800 $ 22,800 $ 1,500 $ 4,200 $ 5,700 $ 194 $ 249 443$ $ 6,500 800$ $ 479 36$ 044003 00026 44 26 3080 ALLISON AVE 25%$ 6,000 $ 25,800 $ 31,800 $ 1,500 $ 6,450 $ 7,950 $ 270 $ 347 618$ $ 9,650 1,700$ $ 711 93$ 044003 00027 44 27 3072 ALLISON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044003 00028 44 28 3066 ALLISON AVE 25%$ 6,000 $ 59,100 $ 65,100 $ 1,500 $ 14,775 $ 16,275 $ 553 $ 711 1,265$ $ 4,275 $ (12,000) $ 315 (950)$ 044003 00029 44 29 3062 ALLISON AVE 25%$ 6,000 $ 10,100 $ 16,100 $ 1,500 $ 2,525 $ 4,025 $ 137 $ 176 313$ $ 4,700 675$ $ 346 34$ 044003 00030 44 30 3056 ALLISON AVE 25%$ 6,000 $ 12,900 $ 18,900 $ 1,500 $ 3,225 $ 4,725 $ 161 $ 206 367$ $ 5,575 850$ $ 411 44$ 044003 00031 44 31 3052 ALLISON AVE 25%$ 6,000 $ 15,200 $ 21,200 $ 1,500 $ 3,800 $ 5,300 $ 180 $ 232 412$ $ 6,275 975$ $ 462 51$ 044003 00032 44 32 3048 ALLISON AVE 25%$ 6,000 $ 12,200 $ 18,200 $ 1,500 $ 3,050 $ 4,550 $ 155 $ 199 354$ $ 5,300 750$ $ 391 37$ 044003 00033 44 33 3044 ALLISON AVE 40%$ 14,200 $ 12,700 $ 26,900 $ 5,680 $ 5,080 $ 10,760 $ 366 $ 470 $ 836 $ 15,440 4,680$ $ 1,138 302$ 044004 00004C 44 4C 3049 ALLISON AVE 0% $ 6,000 $ 66,000 $ 72,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044004 00006 44 6 0 ALLISON 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044004 00007 44 7 3059 ALLISON AVE 40%$ 6,000 $ 35,800 $ 41,800 $ 2,400 $ 14,320 $ 16,720 $ 568 $ 731 1,299$ $ 11,200 $ (5,520) $ 825 (474)$ 044004 00008 44 8 3067 ALLISON AVE 25%$ 6,000 $ 16,200 $ 22,200 $ 1,500 $ 4,050 $ 5,550 $ 189 $ 243 431$ $ 6,600 1,050$ $ 486 55$ 044004 00009 44 9 3071 E ALLISON AVE 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,500 375$ $ 111 23$ 044004 00010 44 10 3075 ALLISON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044004 00011 44 11 3079 ALLISON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 $ ‐ $ 111 (6)$ 044004 00012 44 12 3085 ALLISON AVE 25%$ 6,000 $ 15,200 $ 21,200 $ 1,500 $ 3,800 $ 5,300 $ 180 $ 232 412$ $ 6,300 1,000$ $ 464 53$ 044004 00013 44 13 3091 ALLISON AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,400 1,000$ $ 472 52$ 044004 00014 44 14 3101 ALLISON AVE 25%$ 6,000 $ 14,900 $ 20,900 $ 1,500 $ 3,725 $ 5,225 $ 178 $ 228 406$ $ 6,200 975$ $ 457 51$ 044004 00015 44 15 0 E ALLISON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044004 00016 44 16 3109 ALLISON AVE 25%$ 6,000 $ 10,400 $ 16,400 $ 1,500 $ 2,600 $ 4,100 $ 139 $ 179 319$ $ 4,775 675$ $ 352 33$ 044004 00017 44 17 3113 ALLISON AVE 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044004 00018 44 18 3119 ALLISON AVE 25%$ 6,000 $ 13,100 $ 19,100 $ 1,500 $ 3,275 $ 4,775 $ 162 $ 209 371$ $ 5,625 850$ $ 415 44$ 044004 00019 44 19 3125 ALLISON AVE 25%$ 6,000 $ 21,400 $ 27,400 $ 1,500 $ 5,350 $ 6,850 $ 233 $ 299 532$ $ 8,250 1,400$ $ 608 76$ 044004 00020 44 20 3126 VANDALIA 25%$ 6,000 $ 16,000 $ 22,000 $ 1,500 $ 4,000 $ 5,500 $ 187 $ 240 427$ $ 6,400 900$ $ 472 44$ 044004 00021 44 21 3120 NATHAN AVE 25%$ 6,000 $ 16,600 $ 22,600 $ 1,500 $ 4,150 $ 5,650 $ 192 $ 247 439$ $ 6,600 950$ $ 486 47$ 044004 00022 44 22 3116 NATHAN AVE 25%$ 6,000 $ 17,200 $ 23,200 $ 1,500 $ 4,300 $ 5,800 $ 197 $ 253 451$ $ 6,750 950$ $ 497 47$ 044004 00023 44 23 3110 NATHAN AVE 25%$ 6,000 $ 15,300 $ 21,300 $ 1,500 $ 3,825 $ 5,325 $ 181 $ 233 414$ $ 6,200 875$ $ 457 43$ 044004 00024 44 24 3106 NATHAN AVE 25%$ 6,000 $ 15,800 $ 21,800 $ 1,500 $ 3,950 $ 5,450 $ 185 $ 238 423$ $ 6,325 875$ $ 466 43$ 044004 00025 44 25 3100 NATHAN AVE 25%$ 6,000 $ 16,000 $ 22,000 $ 1,500 $ 4,000 $ 5,500 $ 187 $ 240 427$ $ 6,400 900$ $ 472 44$ 044004 00026 44 26 3096 NATHAN AVE 25%$ 6,000 $ 16,200 $ 22,200 $ 1,500 $ 4,050 $ 5,550 $ 189 $ 243 431$ $ 6,450 900$ $ 475 44$ 044004 00027 44 27 3090 NATHAN AVE 25%$ 6,000 $ 17,100 $ 23,100 $ 1,500 $ 4,275 $ 5,775 $ 196 $ 252 449$ $ 6,775 1,000$ $ 499 51$ 044004 00028 44 28 3086 NATHAN AVE 25%$ 6,000 $ 23,000 $ 29,000 $ 1,500 $ 5,750 $ 7,250 $ 247 $ 317 563$ $ 8,550 1,300$ $ 630 67$ 044004 00029C 44 29C 3084 YALE AVE 40%$ 443,800 $ 741,800 $ 1,185,600 $ 177,520 $ 296,720 $ 474,240 $ 16,124 $ 20,724 36,848$ $ 565,240 91,000$ $ 41,658 4,810$ 044004 00033C 44 33C 0 GRACEWOOD ST 25%$ 54,000 ‐$ $ 54,000 $ 13,500 ‐$ $ 13,500 $ 459 $ 590 1,049$ $ 13,500 ‐$ $ 995 (54)$ 044004 00034 44 34 0 ALLISON 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044004 00035 44 35 3045 ALLISON AVE 25%$ 6,000 $ 67,900 $ 73,900 $ 1,500 $ 16,975 $ 18,475 $ 628 $ 807 1,436$ $ 4,150 $ (14,325) $ 306 (1,130)$ 044005 00007 44 7 3091 NATHAN AVE 25%$ 6,000 $ 21,500 $ 27,500 $ 1,500 $ 5,375 $ 6,875 $ 234 $ 300 534$ $ 7,900 1,025$ $ 582 48$ 044005 00008 44 8 3097 NATHAN AVE 25%$ 6,000 $ 28,200 $ 34,200 $ 1,500 $ 7,050 $ 8,550 $ 291 $ 374 664$ $ 9,900 1,350$ $ 730 65$ 044005 00009 44 9 3101 NATHAN AVE 25%$ 6,000 $ 30,100 $ 36,100 $ 1,500 $ 7,525 $ 9,025 $ 307 $ 394 701$ $ 10,450 1,425$ $ 770 69$ 044005 00010 44 10 3107 NATHAN AVE 25%$ 6,000 $ 29,800 $ 35,800 $ 1,500 $ 7,450 $ 8,950 $ 304 $ 391 695$ $ 10,400 1,450$ $ 766 71$ 044005 00011 44 11 3111 NATHAN AVE 25%$ 6,000 $ 20,900 $ 26,900 $ 1,500 $ 5,225 $ 6,725 $ 229 $ 294 523$ $ 7,725 1,000$ $ 569 47$ 044005 00012 44 12 3117 NATHAN AVE 25%$ 6,000 $ 22,900 $ 28,900 $ 1,500 $ 5,725 $ 7,225 $ 246 $ 316 561$ $ 8,300 1,075$ $ 612 50$ 044005 00013 44 13 3121 NATHAN AVE 25%$ 6,000 $ 25,400 $ 31,400 $ 1,500 $ 6,350 $ 7,850 $ 267 $ 343 610$ $ 9,050 1,200$ $ 667 57$ 044005 00014 44 14 3127 NATHAN AVE 25%$ 6,000 $ 19,500 $ 25,500 $ 1,500 $ 4,875 $ 6,375 $ 217 $ 279 $ 495 $ 7,300 925$ $ 538 43$ 044005 00017 44 17 391 VANDALIA ST 25%$ 6,000 $ 64,000 $ 70,000 $ 1,500 $ 16,000 $ 17,500 $ 595 $ 765 1,360$ $ 9,900 $ (7,600) $ 730 (630)$ 044005 00018 44 18 397 VANDALIA ST 25%$ 6,000 $ 53,400 $ 59,400 $ 1,500 $ 13,350 $ 14,850 $ 505 $ 649 1,154$ $ 9,375 $ (5,475) $ 691 (463)$ 044005 00019 44 19 3118 YALE AVE 40%$ 6,000 $ 61,400 $ 67,400 $ 2,400 $ 24,560 $ 26,960 $ 917 $ 1,178 2,095$ $ 15,920 $ (11,040) $ 1,173 (921)$ 044005 00020 44 20 3114 YALE AVE 40%$ 6,000 $ 61,400 $ 67,400 $ 2,400 $ 24,560 $ 26,960 $ 917 $ 1,178 2,095$ $ 15,640 $ (11,320) $ 1,153 (942)$ 044005 00021 44 21 3108 YALE AVE 40%$ 6,000 $ 33,700 $ 39,700 $ 2,400 $ 13,480 $ 15,880 $ 540 $ 694 1,234$ $ 15,840 $ (40) $ 1,167 (66)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044005 00022 44 22 3104 YALE AVE 40%$ 6,000 $ 33,700 $ 39,700 $ 2,400 $ 13,480 $ 15,880 $ 540 $ 694 1,234$ $ 15,840 $ (40) $ 1,167 (66)$ 044006 00008 44 8 3116 JOHNSON AVE 25%$ 6,000 $ 21,600 $ 27,600 $ 1,500 $ 5,400 $ 6,900 $ 235 $ 302 536$ $ 8,300 1,400$ $ 612 76$ 044006 00009 44 9 3112 E JOHNSON AVE 25%$ 6,000 $ 25,700 $ 31,700 $ 1,500 $ 6,425 $ 7,925 $ 269 $ 346 616$ $ 11,150 3,225$ $ 822 206$ 044006 00010 44 10 3106 JOHNSON AVE 25%$ 6,000 $ 12,700 $ 18,700 $ 1,500 $ 3,175 $ 4,675 $ 159 $ 204 363$ $ 5,500 825$ $ 405 42$ 044006 00011 44 11 3092 E JOHNSON AVE 25%$ 6,000 $ 15,900 $ 21,900 $ 1,500 $ 3,975 $ 5,475 $ 186 $ 239 425$ $ 6,325 850$ $ 466 41$ 044006 00012 44 12 3103 E YALE AVE 25%$ 6,000 $ 14,600 $ 20,600 $ 1,500 $ 3,650 $ 5,150 $ 175 $ 225 400$ $ 5,725 575$ $ 422 22$ 044006 00013 44 13 3107 YALE AVE 25%$ 6,000 $ 60,200 $ 66,200 $ 1,500 $ 15,050 $ 16,550 $ 563 $ 723 1,286$ $ 9,600 $ (6,950) $ 708 (578)$ 044006 00014 44 14 3113 E YALE AVE 25%$ 6,000 $ 26,800 $ 32,800 $ 1,500 $ 6,700 $ 8,200 $ 279 $ 358 637$ $ 9,525 1,325$ $ 702 65$ 044006 00015 44 15 3117 YALE AVE 25%$ 6,000 $ 53,600 $ 59,600 $ 1,500 $ 13,400 $ 14,900 $ 507 $ 651 1,158$ $ 10,075 $ (4,825) $ 743 (415)$ 044006 00016 44 16 369 VANDALIA ST 25%$ 6,000 $ 47,100 $ 53,100 $ 1,500 $ 11,775 $ 13,275 $ 451 $ 580 1,031$ $ 10,050 $ (3,225) $ 741 (291)$ 044006 00017 44 17 373 VANDALIA ST 40%$ 6,000 $ 61,300 $ 67,300 $ 2,400 $ 24,520 $ 26,920 $ 915 $ 1,176 2,092$ $ 16,200 $ (10,720) $ 1,194 (898)$ 044006 00018 44 18 379 VANDALIA ST 40%$ 6,000 $ 35,000 $ 41,000 $ 2,400 $ 14,000 $ 16,400 $ 558 $ 717 1,274$ $ 15,720 $ (680) $ 1,159 (116)$ 044006 00019 44 19 3122 E JOHNSON AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,400 1,000$ $ 472 52$ 044006 00020 44 20 3126 E JOHNSON AVE 25%$ 6,000 $ 18,400 $ 24,400 $ 1,500 $ 4,600 $ 6,100 $ 207 $ 267 474$ $ 7,300 1,200$ $ 538 64$ 044007 00001 44 1 0 JOHNSON 0% $ 600 ‐$ $ 600 ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ 044007 00004C 44 4C 3077 JOHNSON AVE 0%$ 65,800 ‐$ $ 65,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044007 00007 44 7 3007 JOHNSON AVE 40%$ 44,200 $ 19,800 $ 64,000 $ 17,680 $ 7,920 $ 25,600 $ 870 $ 1,119 1,989$ $ 33,280 7,680$ $ 2,453 464$ 044007 A00001 44 1 3023 JOHNSON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ ‐$ $ (1,500) ‐$ (117)$ 044007 A00002 44 2 3027 JOHNSON AVE 25%$ 6,000 $ 38,500 $ 44,500 $ 1,500 $ 9,625 $ 11,125 $ 378 $ 486 864$ $ 13,075 1,950$ $ 964 99$ 044007 A00003 44 3 3031 JOHNSON AVE 25%$ 6,000 $ 38,500 $ 44,500 $ 1,500 $ 9,625 $ 11,125 $ 378 $ 486 864$ $ 13,075 1,950$ $ 964 99$ 044007 A00004 44 4 3037 JOHNSON AVE 25%$ 6,000 $ 38,600 $ 44,600 $ 1,500 $ 9,650 $ 11,150 $ 379 $ 487 866$ $ 13,100 1,950$ $ 965 99$ 044007 A00005 44 5 3043 JOHNSON AVE 25%$ 6,000 $ 29,700 $ 35,700 $ 1,500 $ 7,425 $ 8,925 $ 303 $ 390 693$ $ 10,425 $ 1,500 $ 768 75$ 044007 A00006 44 6 3047 JOHNSON AVE 25%$ 6,000 $ 29,700 $ 35,700 $ 1,500 $ 7,425 $ 8,925 $ 303 $ 390 693$ $ 10,425 1,500$ $ 768 75$ 044007 A00007 44 7 3051 JOHNSON AVE 25%$ 6,000 $ 36,300 $ 42,300 $ 1,500 $ 9,075 $ 10,575 $ 360 $ 462 822$ $ 12,400 1,825$ $ 914 92$ 044007 A00008 44 8 3055 JOHNSON AVE 25%$ 6,000 $ 30,200 $ 36,200 $ 1,500 $ 7,550 $ 9,050 $ 308 $ 395 703$ $ 10,575 1,525$ $ 779 76$ 044007 A00009 44 9 3042 CRYSTAL AVE 25%$ 6,000 $ 38,300 $ 44,300 $ 1,500 $ 9,575 $ 11,075 $ 377 $ 484 861$ $ 13,025 1,950$ $ 960 99$ 044007 A00010 44 10 3038 CRYSTAL AVE 25%$ 6,000 $ 36,600 $ 42,600 $ 1,500 $ 9,150 $ 10,650 $ 362 $ 465 828$ $ 12,475 1,825$ $ 919 92$ 044007 A00011 44 11 3036 CRYSTAL AVE 25%$ 6,000 $ 37,100 $ 43,100 $ 1,500 $ 9,275 $ 10,775 $ 366 $ 471 837$ $ 12,650 1,875$ $ 932 95$ 044007 A00012 44 12 3034 CRYSTAL AVE 25%$ 6,000 $ 28,500 $ 34,500 $ 1,500 $ 7,125 $ 8,625 $ 293 $ 377 670$ $ 10,050 1,425$ $ 741 71$ 044007 A00013 44 13 3030 CRYSTAL AVE 25%$ 6,000 $ 37,100 $ 43,100 $ 1,500 $ 9,275 $ 10,775 $ 366 $ 471 837$ $ 12,650 1,875$ $ 932 95$ 044007 A00014 44 14 3024 CRYSTAL AVE 25%$ 6,000 $ 37,100 $ 43,100 $ 1,500 $ 9,275 $ 10,775 $ 366 $ 471 837$ $ 12,675 1,900$ $ 934 97$ 044007 A00015 44 15 3020 CRYSTAL AVE 25%$ 6,000 $ 32,800 $ 38,800 $ 1,500 $ 8,200 $ 9,700 $ 330 $ 424 754$ $ 11,225 1,525$ $ 827 74$ 044007 A00016 44 16 3016 CRYSTAL AVE 25%$ 6,000 $ 29,800 $ 35,800 $ 1,500 $ 7,450 $ 8,950 $ 304 $ 391 695$ $ 10,475 1,525$ $ 772 77$ 044007 A00017 44 17 3012 CRYSTAL AVE 25%$ 6,000 $ 29,800 $ 35,800 $ 1,500 $ 7,450 $ 8,950 $ 304 $ 391 695$ $ 10,475 1,525$ $ 772 77$ 044007 A00018 44 18 3008 CRYSTAL AVE 25%$ 6,000 $ 34,400 $ 40,400 $ 1,500 $ 8,600 $ 10,100 $ 343 $ 441 785$ $ 11,850 1,750$ $ 873 89$ 044007 A00019 44 19 3004 CRYSTAL AVE 25%$ 6,000 $ 35,800 $ 41,800 $ 1,500 $ 8,950 $ 10,450 $ 355 $ 457 812$ $ 12,250 1,800$ $ 903 91$ 044007 A00020 44 20 3000 CRYSTAL AVE 25%$ 6,000 $ 33,100 $ 39,100 $ 1,500 $ 8,275 $ 9,775 $ 332 $ 427 760$ $ 11,450 1,675$ $ 844 84$ 044008 00001 44 1 306 TILLMAN ST 40%$ 28,300 $ 54,200 $ 82,500 $ 11,320 $ 21,680 $ 33,000 $ 1,122 $ 1,442 2,564$ $ 33,000 ‐$ $ 2,432 (132)$ 044008 00002 44 2 3001 CRYSTAL AVE 25%$ 6,000 $ 7,900 $ 13,900 $ 1,500 $ 1,975 $ 3,475 $ 118 $ 152 270$ $ 3,850 375$ $ 284 14$ 044008 00003 44 3 0 CRYSTAL 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044008 00004 44 4 3009 CRYSTAL AVE 25%$ 6,000 $ 28,300 $ 34,300 $ 1,500 $ 7,075 $ 8,575 $ 292 $ 375 666$ ‐$ $ (8,575) ‐$ (666)$ 044008 00005 44 5 3013 E CRYSTAL 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044008 00006 44 6 3015 CRYSTAL AVE 25%$ 6,000 $ 48,000 $ 54,000 $ 1,500 $ 12,000 $ 13,500 $ 459 $ 590 1,049$ $ 16,625 3,125$ $ 1,225 176$ 044008 00007 44 7 3019 CRYSTAL AVE 25%$ 6,000 $ 9,500 $ 15,500 $ 1,500 $ 2,375 $ 3,875 $ 132 $ 169 301$ $ 5,300 1,425$ $ 391 90$ 044008 00008 44 8 3025 CRYSTAL AVE 25%$ 6,000 $ 33,700 $ 39,700 $ 1,500 $ 8,425 $ 9,925 $ 337 $ 434 771$ $ 11,600 1,675$ $ 855 84$ 044008 00009 44 9 3029 CRYSTAL AVE 25%$ 6,000 $ 11,900 $ 17,900 $ 1,500 $ 2,975 $ 4,475 $ 152 $ 196 348$ $ 5,250 775$ $ 387 39$ 044008 00010 44 10 3033 CRYSTAL AVE 0% $ 6,000 $ 11,900 $ 17,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044008 00011 44 11 3037 CRYSTAL AVE 25%$ 6,000 $ 14,300 $ 20,300 $ 1,500 $ 3,575 $ 5,075 $ 173 $ 222 394$ $ 6,025 950$ $ 444 50$ 044008 00012 44 12 3039 CRYSTAL AVE 25%$ 6,000 $ 14,100 $ 20,100 $ 1,500 $ 3,525 $ 5,025 $ 171 $ 220 390$ $ 5,950 925$ $ 439 48$ 044008 00013C 44 13C CRYSTAL AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044008 00015 44 15 3049 CRYSTAL AVE 25%$ 6,000 $ 4,100 $ 10,100 $ 1,500 $ 1,025 $ 2,525 $ 86 $ 110 $ 196 $ 2,600 75$ $ 192 (5)$ 044008 00016 44 16 3053 CRYSTAL AVE 25%$ 6,000 $ 17,000 $ 23,000 $ 1,500 $ 4,250 $ 5,750 $ 196 $ 251 447$ $ 6,875 1,125$ $ 507 60$ 044008 00017C 44 17C 3079 CRYSTAL AVE 0%$ 25,100 $ 1,214,500 $ 1,239,600 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044008 00020 44 20 3054 MCADOO AVE 25%$ 6,000 $ 47,200 $ 53,200 $ 1,500 $ 11,800 $ 13,300 $ 452 $ 581 1,033$ $ 7,675 $ (5,625) $ 566 (468)$ 044008 00021 44 21 3050 MCADOO AVE 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044008 00022 44 22 3046 MCADOO AVE 25%$ 6,000 $ 3,500 $ 9,500 $ 1,500 $ 875 $ 2,375 $ 81 $ 104 185$ $ 2,625 250$ $ 193 9$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044008 00023 44 23 3042 MCADOO AVE 40%$ 10,200 $ 10,200 $ 20,400 $ 4,080 $ 4,080 $ 8,160 $ 277 $ 357 634$ $ 17,360 9,200$ $ 1,279 645$ 044008 00024 44 24 3038 MCADOO AVE 25%$ 6,000 $ 12,600 $ 18,600 $ 1,500 $ 3,150 $ 4,650 $ 158 $ 203 361$ $ 5,250 600$ $ 387 26$ 044008 00025 44 25 3034 MCADOO 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044008 00027 44 27 0 MCADOO 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044008 00028 44 28 3026 MCADOO AVE 25%$ 6,000 $ 13,300 $ 19,300 $ 1,500 $ 3,325 $ 4,825 $ 164 $ 211 375$ $ 5,700 875$ $ 420 45$ 044008 00029 44 29 3022 MCADOO AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,425 1,025$ $ 474 54$ 044008 00030 44 30 3020 E MCADOO AVE 25%$ 6,000 $ 14,300 $ 20,300 $ 1,500 $ 3,575 $ 5,075 $ 173 $ 222 394$ $ 6,025 950$ $ 444 50$ 044008 00031 44 31 3016 MCADOO AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,425 1,025$ $ 474 54$ 044008 00032 44 32 3014 MCADOO 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044008 00033 44 33 3012 MCADOO AVE 25%$ 6,000 $ 12,300 $ 18,300 $ 1,500 $ 3,075 $ 4,575 $ 156 $ 200 355$ $ 5,375 800$ $ 396 41$ 044008 00034 44 34 3008 MCADOO 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044008 00035 44 35 3004 E MCADOO 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044008 00036 44 36 290 TILLMAN ST 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044008 00037 44 37 3032 MCADOO AVE 25%$ 6,000 $ 22,200 $ 28,200 $ 1,500 $ 5,550 $ 7,050 $ 240 $ 308 548$ $ 7,650 600$ $ 564 16$ 044008 00038 44 38 0 MCADOO 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ 044009 00001 44 1 274 E E TILLMAN 0%$ 25,900 $ 276,000 $ 301,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044009 00002 44 2 3005 MCADOO 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044009 00003 44 3 3011 MCADOO AVE 40%$ 6,000 $ 69,400 $ 75,400 $ 2,400 $ 27,760 $ 30,160 $ 1,025 $ 1,318 2,343$ $ 24,240 $ (5,920) $ 1,786 (557)$ 044009 00004 44 4 3017 MCADOO AVE 25%$ 6,000 $ 15,900 $ 21,900 $ 1,500 $ 3,975 $ 5,475 $ 186 $ 239 425$ $ 6,500 1,025$ $ 479 54$ 044009 00005 44 5 3019 MCADOO AVE 25%$ 6,000 $ 16,900 $ 22,900 $ 1,500 $ 4,225 $ 5,725 $ 195 $ 250 445$ $ 6,800 1,075$ $ 501 56$ 044009 00006 44 6 3023 MCADOO AVE 25%$ 6,000 $ 18,000 $ 24,000 $ 1,500 $ 4,500 $ 6,000 $ 204 $ 262 466$ $ 7,175 1,175$ $ 529 63$ 044009 00007 44 7 3027 MCADOO AVE 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 $ 800 $ 392 41$ 044009 00008 44 8 3031 MCADOO AVE 25%$ 6,000 $ 13,600 $ 19,600 $ 1,500 $ 3,400 $ 4,900 $ 167 $ 214 381$ $ 5,775 875$ $ 426 45$ 044009 00009 44 9 3035 MCADOO AVE 25%$ 6,000 $ 15,100 $ 21,100 $ 1,500 $ 3,775 $ 5,275 $ 179 $ 231 410$ $ 6,275 1,000$ $ 462 53$ 044009 00010 44 10 3039 MCADOO AVE 25%$ 6,000 $ 13,300 $ 19,300 $ 1,500 $ 3,325 $ 4,825 $ 164 $ 211 375$ $ 5,675 850$ $ 418 43$ 044009 00011 44 11 3043 MCADOO AVE 25%$ 6,000 $ 5,600 $ 11,600 $ 1,500 $ 1,400 $ 2,900 $ 99 $ 127 225$ $ 3,275 375$ $ 241 16$ 044009 00012 44 12 3047 MCADOO AVE 25%$ 6,000 $ 11,400 $ 17,400 $ 1,500 $ 2,850 $ 4,350 $ 148 $ 190 338$ $ 4,900 550$ $ 361 23$ 044009 00013C 44 13C 0 MCADOO 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044009 00015 44 15 3057 E MCADOO 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044009 00017 44 17 2998 TILLMAN CV 40%$ 250,000 $ 98,000 $ 348,000 $ 100,000 $ 39,200 $ 139,200 $ 4,733 $ 6,083 10,816$ $ 660,120 520,920$ $ 48,651 37,835$ 044009 00019 44 19 218 TILLMAN 40%$ 48,000 $ 127,000 $ 175,000 $ 19,200 $ 50,800 $ 70,000 $ 2,380 $ 3,059 5,439$ $ 153,760 83,760$ $ 11,332 5,893$ 044009 A00001 44 1 340 BALTIC ST 25%$ 9,600 $ 50,700 $ 60,300 $ 2,400 $ 12,675 $ 15,075 $ 513 $ 659 1,171$ $ 16,725 1,650$ $ 1,233 61$ 044009 A00002 44 2 334 BALTIC ST 25%$ 9,600 $ 48,400 $ 58,000 $ 2,400 $ 12,100 $ 14,500 $ 493 $ 634 1,127$ $ 15,250 750$ $ 1,124 (3)$ 044009 A00003 44 3 328 BALTIC ST 25%$ 9,600 $ 49,000 $ 58,600 $ 2,400 $ 12,250 $ 14,650 $ 498 $ 640 1,138$ $ 15,375 725$ $ 1,133 (5)$ 044009 A00004 44 4 324 BALTIC ST 25%$ 9,600 $ 48,400 $ 58,000 $ 2,400 $ 12,100 $ 14,500 $ 493 $ 634 1,127$ $ 15,250 750$ $ 1,124 (3)$ 044009 A00005 44 5 318 BALTIC ST 25%$ 9,600 $ 47,500 $ 57,100 $ 2,400 $ 11,875 $ 14,275 $ 485 $ 624 1,109$ $ 15,000 725$ $ 1,106 (4)$ 044009 A00006 44 6 312 BALTIC ST 25%$ 9,600 $ 49,000 $ 58,600 $ 2,400 $ 12,250 $ 14,650 $ 498 $ 640 1,138$ $ 15,375 725$ $ 1,133 (5)$ 044009 A00007 44 7 306 BALTIC ST 25%$ 9,600 $ 48,400 $ 58,000 $ 2,400 $ 12,100 $ 14,500 $ 493 $ 634 1,127$ $ 15,250 750$ $ 1,124 (3)$ 044009 A00008 44 8 300 BALTIC ST 25%$ 9,600 $ 47,500 $ 57,100 $ 2,400 $ 11,875 $ 14,275 $ 485 $ 624 1,109$ $ 15,000 725$ $ 1,106 (4)$ 044009 A00009 44 9 294 BALTIC ST 25%$ 9,600 $ 46,300 $ 55,900 $ 2,400 $ 11,575 $ 13,975 $ 475 $ 611 1,086$ $ 14,675 700$ $ 1,082 (4)$ 044009 A00010 44 10 290 BALTIC ST 25%$ 9,600 $ 49,000 $ 58,600 $ 2,400 $ 12,250 $ 14,650 $ 498 $ 640 1,138$ $ 15,375 725$ $ 1,133 (5)$ 044009 A00011 44 11 286 BALTIC ST 25%$ 9,600 $ 48,400 $ 58,000 $ 2,400 $ 12,100 $ 14,500 $ 493 $ 634 1,127$ $ 15,250 750$ $ 1,124 (3)$ 044009 A00012 44 12 280 BALTIC ST 25%$ 9,600 $ 48,300 $ 57,900 $ 2,400 $ 12,075 $ 14,475 $ 492 $ 633 1,125$ $ 15,200 725$ $ 1,120 (4)$ 044009 A00013 44 13 274 BALTIC ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,450 750$ $ 1,139 (4)$ 044009 A00014 44 14 266 BALTIC ST 25%$ 9,600 $ 48,500 $ 58,100 $ 2,400 $ 12,125 $ 14,525 $ 494 $ 635 1,129$ $ 15,250 725$ $ 1,124 (5)$ 044009 A00015 44 15 262 BALTIC ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,450 750$ $ 1,139 (4)$ 044009 A00016 44 16 256 BALTIC ST 25%$ 9,600 $ 49,000 $ 58,600 $ 2,400 $ 12,250 $ 14,650 $ 498 $ 640 1,138$ $ 15,375 725$ $ 1,133 (5)$ 044009 A00017 44 17 250 BALTIC ST 25%$ 9,600 $ 48,300 $ 57,900 $ 2,400 $ 12,075 $ 14,475 $ 492 $ 633 1,125$ $ 15,200 725$ $ 1,120 (4)$ 044009 A00018 44 18 246 BALTIC ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,450 750$ $ 1,139 (4)$ 044009 A00019 44 19 242 BALTIC ST 25%$ 9,600 $ 49,100 $ 58,700 $ 2,400 $ 12,275 $ 14,675 $ 499 $ 641 1,140$ $ 15,425 750$ $ 1,137 (3)$ 044009 A00020 44 20 3095 FISHER AVE 25%$ 9,600 $ 49,400 $ 59,000 $ 2,400 $ 12,350 $ 14,750 $ 502 $ 645 $ 1,146 $ 15,500 750$ $ 1,142 (4)$ 044009 A00021 44 21 3091 FISHER AVE 25%$ 9,600 $ 49,900 $ 59,500 $ 2,400 $ 12,475 $ 14,875 $ 506 $ 650 1,156$ $ 15,625 750$ $ 1,152 (4)$ 044009 A00022 44 22 3087 FISHER AVE 25%$ 9,600 $ 48,700 $ 58,300 $ 2,400 $ 12,175 $ 14,575 $ 496 $ 637 1,132$ $ 15,300 725$ $ 1,128 (5)$ 044009 A00023 44 23 3083 FISHER AVE 25%$ 9,600 $ 49,100 $ 58,700 $ 2,400 $ 12,275 $ 14,675 $ 499 $ 641 1,140$ $ 15,425 750$ $ 1,137 (3)$ 044009 A00024 44 24 3079 FISHER AVE 25%$ 9,600 $ 49,400 $ 59,000 $ 2,400 $ 12,350 $ 14,750 $ 502 $ 645 1,146$ $ 15,500 750$ $ 1,142 (4)$ 044009 A00025 44 25 3075 FISHER AVE 25%$ 9,600 $ 49,900 $ 59,500 $ 2,400 $ 12,475 $ 14,875 $ 506 $ 650 1,156$ $ 15,625 750$ $ 1,152 (4)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044009 A00026 44 26 241 GRACEWOOD ST 25%$ 9,600 $ 49,400 $ 59,000 $ 2,400 $ 12,350 $ 14,750 $ 502 $ 645 1,146$ $ 15,500 750$ $ 1,142 (4)$ 044009 A00027 44 27 245 GRACEWOOD ST 25%$ 9,600 $ 49,900 $ 59,500 $ 2,400 $ 12,475 $ 14,875 $ 506 $ 650 1,156$ $ 15,625 750$ $ 1,152 (4)$ 044009 A00028 44 28 249 GRACEWOOD ST 25%$ 9,600 $ 49,400 $ 59,000 $ 2,400 $ 12,350 $ 14,750 $ 502 $ 645 1,146$ $ 15,650 900$ $ 1,153 7$ 044009 A00029 44 29 261 GRACEWOOD ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00030 44 30 265 GRACEWOOD ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00031 44 31 269 GRACEWOOD ST 25%$ 9,600 $ 49,600 $ 59,200 $ 2,400 $ 12,400 $ 14,800 $ 503 $ 647 1,150$ $ 15,750 950$ $ 1,161 11$ 044009 A00032 44 32 275 GRACEWOOD ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00033 44 33 283 GRACEWOOD ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00034 44 34 284 GRACEWOOD ST 25%$ 9,600 $ 49,700 $ 59,300 $ 2,400 $ 12,425 $ 14,825 $ 504 $ 648 1,152$ $ 15,775 950$ $ 1,163 11$ 044009 A00035 44 35 276 GRACEWOOD ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00036 44 36 270 GRACEWOOD ST 25%$ 9,600 $ 49,500 $ 59,100 $ 2,400 $ 12,375 $ 14,775 $ 502 $ 646 1,148$ $ 15,725 950$ $ 1,159 11$ 044009 A00037 44 37 262 GRACEWOOD ST 25%$ 9,600 $ 49,400 $ 59,000 $ 2,400 $ 12,350 $ 14,750 $ 502 $ 645 1,146$ $ 15,700 950$ $ 1,157 11$ 044009 A00038 44 38 256 GRACEWOOD ST 25%$ 9,600 $ 49,500 $ 59,100 $ 2,400 $ 12,375 $ 14,775 $ 502 $ 646 1,148$ $ 15,725 950$ $ 1,159 11$ 044009 A00039 44 39 248 GRACEWOOD ST 25%$ 9,600 $ 49,400 $ 59,000 $ 2,400 $ 12,350 $ 14,750 $ 502 $ 645 1,146$ $ 15,700 950$ $ 1,157 11$ 044009 A00040 44 40 3086 FISHER AVE 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00041 44 41 247 BALTIC ST 25%$ 9,600 $ 49,200 $ 58,800 $ 2,400 $ 12,300 $ 14,700 $ 500 $ 642 1,142$ $ 15,675 975$ $ 1,155 13$ 044009 A00042 44 42 253 BALTIC ST 25%$ 9,600 $ 48,500 $ 58,100 $ 2,400 $ 12,125 $ 14,525 $ 494 $ 635 1,129$ $ 15,475 950$ $ 1,141 12$ 044009 A00043 44 43 259 BALTIC ST 25%$ 9,600 $ 47,700 $ 57,300 $ 2,400 $ 11,925 $ 14,325 $ 487 $ 626 1,113$ $ 15,250 925$ $ 1,124 11$ 044009 A00044 44 44 265 BALTIC ST 25%$ 9,600 $ 49,900 $ 59,500 $ 2,400 $ 12,475 $ 14,875 $ 506 $ 650 1,156$ $ 15,825 950$ $ 1,166 11$ 044009 A00045 44 45 271 BALTIC ST 25%$ 9,600 $ 47,700 $ 57,300 $ 2,400 $ 11,925 $ 14,325 $ 487 $ 626 1,113$ $ 15,250 925$ $ 1,124 11$ 044009 A00046 44 46 277 BALTIC ST 25%$ 9,600 $ 49,000 $ 58,600 $ 2,400 $ 12,250 $ 14,650 $ 498 $ 640 1,138$ $ 15,600 950$ $ 1,150 11$ 044009 A00047 44 47 285 BALTIC ST 25%$ 9,600 $ 49,300 $ 58,900 $ 2,400 $ 12,325 $ 14,725 $ 501 $ 643 1,144$ $ 15,475 $ 750 $ 1,141 (4)$ 044011 00001 44 1 3012 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00002 44 2 3020 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,240 5,360$ $ 828 372$ 044011 00003 44 3 3026 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,240 5,360$ $ 828 372$ 044011 00004 44 4 3034 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,560 5,680$ $ 852 395$ 044011 00005 44 5 3040 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00006 44 6 3046 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00007 44 7 3054 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,240 5,360$ $ 828 372$ 044011 00008 44 8 3060 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,560 5,680$ $ 852 395$ 044011 00009 44 9 3068 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00010 44 10 0 WAYNOKA AVE 25%$ 8,500 ‐$ $ 8,500 $ 2,125 ‐$ $ 2,125 $ 72 $ 93 165$ $ 2,125 ‐$ $ 157 (9)$ 044011 00011 44 11 3084 WAYNOKA AVE 40%$ 17,500 $ 52,700 $ 70,200 $ 7,000 $ 21,080 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00012 44 12 3092 WAYNOKA AVE 40%$ 17,400 $ 52,800 $ 70,200 $ 6,960 $ 21,120 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00013 44 13 3098 WAYNOKA AVE 40%$ 17,400 $ 52,800 $ 70,200 $ 6,960 $ 21,120 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00014 44 14 3104 WAYNOKA AVE 40%$ 17,400 $ 52,800 $ 70,200 $ 6,960 $ 21,120 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00015 44 15 3110 WAYNOKA AVE 40%$ 19,900 $ 50,300 $ 70,200 $ 7,960 $ 20,120 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00016 44 16 3116 WAYNOKA AVE 40%$ 40,500 $ 24,500 $ 65,000 $ 16,200 $ 9,800 $ 26,000 $ 884 $ 1,136 2,020$ $ 28,920 2,920$ $ 2,131 111$ 044011 00017 44 17 206 WILLS ST 40%$ 22,000 $ 48,200 $ 70,200 $ 8,800 $ 19,280 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00018 44 18 200 WILLS ST 40%$ 21,800 $ 12,400 $ 34,200 $ 8,720 $ 4,960 $ 13,680 $ 465 $ 598 1,063$ $ 10,440 $ (3,240) $ 769 (294)$ 044011 00020 44 20 203 WILLS ST 40%$ 19,600 $ 50,600 $ 70,200 $ 7,840 $ 20,240 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00021 44 21 3097 WAYNOKA AVE 40%$ 14,400 $ 55,800 $ 70,200 $ 5,760 $ 22,320 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00022 44 22 3089 WAYNOKA AVE 40%$ 14,400 $ 55,800 $ 70,200 $ 5,760 $ 22,320 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00023 44 23 3085 WAYNOKA AVE 40%$ 14,400 $ 55,800 $ 70,200 $ 5,760 $ 22,320 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00024 44 24 3077 WAYNOKA AVE 40%$ 15,500 $ 54,700 $ 70,200 $ 6,200 $ 21,880 $ 28,080 $ 955 $ 1,227 2,182$ $ 28,920 840$ $ 2,131 (50)$ 044011 00025 44 25 3065 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,560 5,680$ $ 852 395$ 044011 00026 44 26 186 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,560 5,680$ $ 852 395$ 044011 00027 44 27 178 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,240 5,360$ $ 828 372$ 044011 00028 44 28 170 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,560 5,680$ $ 852 395$ 044011 00029C 44 29C 160 HAYDEN PL 40%$ 29,100 $ 97,000 $ 126,100 $ 11,640 $ 38,800 $ 50,440 $ 1,715 $ 2,204 3,919$ $ 54,680 4,240$ $ 4,030 111$ 044011 00038 44 38 180 TILLMAN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 $ 457 $ 11,560 5,680$ $ 852 395$ 044011 00039 44 39 2983 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,240 5,360$ $ 828 372$ 044011 00040 44 40 2995 WAYNOKA CV 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00041 44 41 3001 WAYNOKA CV 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00042 44 42 3007 WAYNOKA CV 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00043 44 43 3013 WAYNOKA CV 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044011 00044 44 44 3025 WAYNOKA AVE 25%$ 8,500 ‐$ $ 8,500 $ 2,125 ‐$ $ 2,125 $ 72 $ 93 165$ $ 2,125 ‐$ $ 157 (9)$ 044011 00045 44 45 3041 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00046 44 46 3049 WAYNOKA AVE 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00047 44 47 181 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00048 44 48 173 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,240 5,360$ $ 828 372$ 044011 00049 44 49 167 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00050 44 50 159 HAYDEN ST 40%$ 8,500 $ 6,200 $ 14,700 $ 3,400 $ 2,480 $ 5,880 $ 200 $ 257 457$ $ 11,040 5,160$ $ 814 357$ 044011 00051 44 51 0 HAYDEN PL 40%$ 249,000 ‐$ 249,000$ $ 99,600 $ ‐ $ 99,600 $ 3,386 $ 4,353 7,739$ $ 62,760 $ (36,840) $ 4,625 (3,114)$ 044011 00052 44 52 3100 WALNUT GROVE RD 40%$ 150,000 $ 350,000 $ 500,000 $ 60,000 $ 140,000 $ 200,000 $ 6,800 $ 8,740 15,540$ $ 351,960 151,960$ $ 25,939 10,399$ 044011 00054 44 54 3030 WALNUT GROVE RD 40%$ 531,500 $ 3,367,300 $ 3,898,800 $ 212,600 $ 1,346,920 $ 1,559,520 $ 53,024 $ 68,151 121,175$ $ 1,580,200 20,680$ $ 116,461 (4,714)$ 044011 00055 44 55 3050 WALNUT GROVE RD 40%$ 209,400 $ 585,600 $ 795,000 $ 83,760 $ 234,240 $ 318,000 $ 10,812 $ 13,897 24,709$ $ 383,200 65,200$ $ 28,242 3,533$ 044011 00056 44 56 3040 WALNUT GROVE RD 40%$ 221,900 $ 1,116,700 $ 1,338,600 $ 88,760 $ 446,680 $ 535,440 $ 18,205 $ 23,399 41,604$ $ 559,920 24,480$ $ 41,266 (338)$ 044011 00057 44 57 3000 WALNUT GROVE RD 0%$ 241,400 $ 906,700 $ 1,148,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044011 00058 44 58 170 TILLMAN ST 0%$ 34,800 $ 770,700 $ 805,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044011 A00001 44 1 3080 WALNUT GROVE RD 101 25%$ 1,500 $ 56,100 $ 57,600 $ 375 $ 14,025 $ 14,400 $ 490 $ 629 1,119$ $ 16,950 2,550$ $ 1,249 130$ 044011 A00002 44 2 3080 WALNUT GROVE RD 102 40%$ 1,500 $ 56,100 $ 57,600 $ 600 $ 22,440 $ 23,040 $ 783 $ 1,007 1,790$ $ 14,850 $ (8,190) $ 1,094 (696)$ 044011 A00003 44 3 3080 WALNUT GROVE RD 103 40% $ 800 $ 33,700 $ 34,500 $ 320 $ 13,480 $ 13,800 $ 469 $ 603 1,072$ $ 10,025 $ (3,775) $ 739 (333)$ 044011 A00004 44 4 3080 WALNUT GROVE RD 104 40% $ 800 $ 33,700 $ 34,500 $ 320 $ 13,480 $ 13,800 $ 469 $ 603 1,072$ $ 10,025 $ (3,775) $ 739 (333)$ 044011 A00005 44 5 3080 WALNUT GROVE RD 105 25% $ 800 $ 33,700 $ 34,500 $ 200 $ 8,425 $ 8,625 $ 293 $ 377 670$ $ 10,325 1,700$ $ 761 91$ 044011 A00006 44 6 3080 WALNUT GROVE RD 106 25% $ 800 $ 33,700 $ 34,500 $ 200 $ 8,425 $ 8,625 $ 293 $ 377 670$ $ 10,025 1,400$ $ 739 69$ 044011 A00007 44 7 3080 WALNUT GROVE RD 107 25%$ 1,500 $ 56,100 $ 57,600 $ 375 $ 14,025 $ 14,400 $ 490 $ 629 1,119$ $ 14,850 450$ $ 1,094 (24)$ 044011 A00008 44 8 3080 WALNUT GROVE RD 108 25%$ 1,500 $ 56,100 $ 57,600 $ 375 $ 14,025 $ 14,400 $ 490 $ 629 1,119$ $ 14,850 $ 450 $ 1,094 (24)$ 044011 A00009 44 9 3080 WALNUT GROVE RD 201 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00010 44 10 3080 WALNUT GROVE RD 202 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00011 44 11 3080 WALNUT GROVE RD 203 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00012 44 12 3080 WALNUT GROVE RD 204 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00013 44 13 3080 WALNUT GROVE RD 205 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00014 44 14 3080 WALNUT GROVE RD 206 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00015 44 15 3080 WALNUT GROVE RD 207 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00016 44 16 3080 WALNUT GROVE RD 208 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00017 44 17 3080 WALNUT GROVE RD 301 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00018 44 18 3080 WALNUT GROVE RD 302 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00019 44 19 3080 WALNUT GROVE RD 303 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00020 44 20 3080 WALNUT GROVE RD 304 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00021 44 21 3080 WALNUT GROVE RD 305 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00022 44 22 3080 WALNUT GROVE RD 306 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00023 44 23 3080 WALNUT GROVE RD 307 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00024 44 24 3080 WALNUT GROVE RD 308 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00025 44 25 3080 WALNUT GROVE RD 401 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 19,600 3,600$ $ 1,445 201$ 044011 A00026 44 26 3080 WALNUT GROVE RD 402 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00027 44 27 3080 WALNUT GROVE RD 403 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 11,000 $ (1,375) $ 811 (151)$ 044011 A00028 44 28 3080 WALNUT GROVE RD 404 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00029 44 29 3080 WALNUT GROVE RD 405 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00030 44 30 3080 WALNUT GROVE RD 406 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00031 44 31 3080 WALNUT GROVE RD 407 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00032 44 32 3080 WALNUT GROVE RD 408 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00033 44 33 3080 WALNUT GROVE RD 501 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00034 44 34 3080 WALNUT GROVE RD 502 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00035 44 35 3080 WALNUT GROVE RD 503 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00036 44 36 3080 WALNUT GROVE RD 504 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00037 44 37 3080 WALNUT GROVE RD 505 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 $ 962 $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00038 44 38 3080 WALNUT GROVE RD 506 25%$ 1,400 $ 48,100 $ 49,500 $ 350 $ 12,025 $ 12,375 $ 421 $ 541 962$ $ 10,650 $ (1,725) $ 785 (177)$ 044011 A00039 44 39 3080 WALNUT GROVE RD 507 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,675 675$ $ 1,229 (14)$ 044011 A00040 44 40 3080 WALNUT GROVE RD 508 25%$ 1,800 $ 62,200 $ 64,000 $ 450 $ 15,550 $ 16,000 $ 544 $ 699 1,243$ $ 16,950 950$ $ 1,249 6$ 044011 A00041 44 41 3080 WALNUT GROVE RD 0% $ 100 $ 17,200 $ 17,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044012 00001 44 1 2985 WALNUT GROVE RD 25%$ 452,300 $ 528,600 $ 980,900 $ 113,075 $ 132,150 $ 245,225 $ 8,338 $ 10,716 19,054$ $ 375,700 130,475$ $ 27,689 8,635$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044012 00003 44 3 3092 POPLAR AVE 40%$ 1,424,400 $ 825,600 $ 2,250,000 $ 569,760 $ 330,240 $ 900,000 $ 30,600 $ 39,330 69,930$ $ 1,159,680 259,680$ $ 85,468 15,538$ 044012 00006 44 6 2962 POPLAR AVE 40%$ 185,800 $ 440,200 $ 626,000 $ 74,320 $ 176,080 $ 250,400 $ 8,514 $ 10,942 19,456$ $ 295,560 45,160$ $ 21,783 2,327$ 044012 00007C 44 7C 80 TILLMAN ST 40%$ 121,700 $ 631,300 $ 753,000 $ 48,680 $ 252,520 $ 301,200 $ 10,241 $ 13,162 23,403$ $ 313,600 12,400$ $ 23,112 (291)$ 044012 00014 44 14 114 TILLMAN ST 40%$ 37,500 $ 73,400 $ 110,900 $ 15,000 $ 29,360 $ 44,360 $ 1,508 $ 1,939 3,447$ $ 41,840 $ (2,520) $ 3,084 (363)$ 044012 00015C 44 15C 118 TILLMAN ST 40%$ 74,100 $ 64,900 $ 139,000 $ 29,640 $ 25,960 $ 55,600 $ 1,890 $ 2,430 4,320$ $ 55,240 $ (360) $ 4,071 (249)$ 044012 00017C 44 17C 3054 POPLAR AVE 0%$ 3,680,800 $ 196,100 $ 3,876,900 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044012 00020 44 20 0 POPLAR 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044012 00021 44 21 0 WALNUT GROVE RD 0% $ 6,000 ‐$ $ 6,000 ‐$ $ ‐ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044012 00023 44 23 2994 POPLAR AVE 40%$ 444,600 $ 320,900 $ 765,500 $ 177,840 $ 128,360 $ 306,200 $ 10,411 $ 13,381 23,792$ $ 457,760 151,560$ $ 33,737 9,945$ 044012 00024 44 24 2970 POPLAR AVE 40%$ 475,400 $ 560,400 $ 1,035,800 $ 190,160 $ 224,160 $ 414,320 $ 14,087 $ 18,106 32,193$ $ 585,720 171,400$ $ 43,168 10,975$ 044012 00025 44 25 2980 POPLAR AVE 40%$ 558,400 $ 2,177,200 $ 2,735,600 $ 223,360 $ 870,880 $ 1,094,240 $ 37,204 $ 47,818 85,022$ $ 1,108,680 14,440$ $ 81,710 (3,313)$ 044013 00001 44 1 3151 HIGHLAND PARK PL 40%$ 6,000 $ 39,000 $ 45,000 $ 2,400 $ 15,600 $ 18,000 $ 612 $ 787 1,399$ $ 15,040 $ (2,960) $ 1,108 (290)$ 044013 00002 44 2 3167 E HIGHLAND PARK PL 25%$ 19,300 $ 44,200 $ 63,500 $ 4,825 $ 11,050 $ 15,875 $ 540 $ 694 1,233$ $ 17,675 1,800$ $ 1,303 69$ 044013 00003 44 3 3175 HIGHLAND PARK PL 25%$ 21,000 $ 56,900 $ 77,900 $ 5,250 $ 14,225 $ 19,475 $ 662 $ 851 1,513$ $ 25,825 6,350$ $ 1,903 390$ 044013 00004 44 4 155 NORTHWOOD DR 25%$ 14,300 $ 63,600 $ 77,900 $ 3,575 $ 15,900 $ 19,475 $ 662 $ 851 1,513$ $ 22,025 2,550$ $ 1,623 110$ 044013 00005 44 5 149 NORTHWOOD DR 25%$ 14,300 $ 58,800 $ 73,100 $ 3,575 $ 14,700 $ 18,275 $ 621 $ 799 1,420$ $ 20,675 2,400$ $ 1,524 104$ 044013 00006 44 6 143 NORTHWOOD DR 25%$ 14,300 $ 58,800 $ 73,100 $ 3,575 $ 14,700 $ 18,275 $ 621 $ 799 1,420$ $ 20,650 2,375$ $ 1,522 102$ 044013 00007 44 7 137 NORTHWOOD DR 25%$ 14,300 $ 62,400 $ 76,700 $ 3,575 $ 15,600 $ 19,175 $ 652 $ 838 1,490$ $ 21,675 2,500$ $ 1,597 108$ 044013 00008 44 8 129 NORTHWOOD DR 25%$ 16,300 $ 55,200 $ 71,500 $ 4,075 $ 13,800 $ 17,875 $ 608 $ 781 1,389$ $ 20,100 2,225$ $ 1,481 92$ 044013 00009 44 9 125 NORTHWOOD DR 25%$ 23,400 $ 57,600 $ 81,000 $ 5,850 $ 14,400 $ 20,250 $ 689 $ 885 1,573$ $ 22,600 2,350$ $ 1,666 92$ 044013 00010 44 10 3175 NORTHWOOD DR 25%$ 20,600 $ 38,600 $ 59,200 $ 5,150 $ 9,650 $ 14,800 $ 503 $ 647 1,150$ $ 16,325 1,525$ $ 1,203 53$ 044013 00011 44 11 3179 NORTHWOOD DR 25%$ 15,100 $ 58,200 $ 73,300 $ 3,775 $ 14,550 $ 18,325 $ 623 $ 801 1,424$ $ 20,675 $ 2,350 $ 1,524 100$ 044013 00012 44 12 3189 NORTHWOOD DR 25%$ 15,900 $ 47,700 $ 63,600 $ 3,975 $ 11,925 $ 15,900 $ 541 $ 695 1,235$ $ 16,775 875$ $ 1,236 1$ 044013 00013 44 13 3195 NORTHWOOD DR 25%$ 16,000 $ 59,900 $ 75,900 $ 4,000 $ 14,975 $ 18,975 $ 645 $ 829 1,474$ $ 21,400 2,425$ $ 1,577 103$ 044013 00014 44 14 3201 NORTHWOOD DR 25%$ 16,100 $ 59,200 $ 75,300 $ 4,025 $ 14,800 $ 18,825 $ 640 $ 823 1,463$ $ 21,200 2,375$ $ 1,562 100$ 044013 00015 44 15 3207 NORTHWOOD DR 25%$ 16,800 $ 70,400 $ 87,200 $ 4,200 $ 17,600 $ 21,800 $ 741 $ 953 1,694$ $ 24,600 2,800$ $ 1,813 119$ 044013 00016 44 16 113 N GREER ST 25%$ 17,100 $ 42,200 $ 59,300 $ 4,275 $ 10,550 $ 14,825 $ 504 $ 648 1,152$ $ 16,525 1,700$ $ 1,218 66$ 044013 00017 44 17 107 N GREER ST 25%$ 15,700 $ 85,300 $ 101,000 $ 3,925 $ 21,325 $ 25,250 $ 859 $ 1,103 1,962$ $ 28,600 3,350$ $ 2,108 146$ 044013 00018 44 18 0 N GREER 25%$ 14,600 ‐$ $ 14,600 $ 3,650 ‐$ $ 3,650 $ 124 $ 160 284$ $ 3,650 ‐$ $ 269 (15)$ 044013 00019 44 19 3200 MCINTOSH CV 25%$ 17,400 $ 65,400 $ 82,800 $ 4,350 $ 16,350 $ 20,700 $ 704 $ 905 1,608$ $ 22,425 1,725$ $ 1,653 44$ 044013 00020 44 20 3194 MCINTOSH CV 25%$ 15,800 $ 54,800 $ 70,600 $ 3,950 $ 13,700 $ 17,650 $ 600 $ 771 1,371$ $ 19,825 2,175$ $ 1,461 90$ 044013 00021 44 21 3190 MCINTOSH CV 25%$ 25,100 $ 89,600 $ 114,700 $ 6,275 $ 22,400 $ 28,675 $ 975 $ 1,253 2,228$ $ 32,200 3,525$ $ 2,373 145$ 044013 00022 44 22 3188 MCINTOSH CV 25%$ 19,300 $ 71,200 $ 90,500 $ 4,825 $ 17,800 $ 22,625 $ 769 $ 989 1,758$ $ 25,150 2,525$ $ 1,854 96$ 044013 00023 44 23 3189 MCINTOSH CV 25%$ 24,300 $ 62,100 $ 86,400 $ 6,075 $ 15,525 $ 21,600 $ 734 $ 944 1,678$ $ 23,850 2,250$ $ 1,758 79$ 044013 00024 44 24 3193 MCINTOSH CV 25%$ 15,300 $ 89,400 $ 104,700 $ 3,825 $ 22,350 $ 26,175 $ 890 $ 1,144 2,034$ $ 30,025 3,850$ $ 2,213 179$ 044013 00025C 44 25C 87 GREER ST 25%$ 30,900 $ 90,200 $ 121,100 $ 7,725 $ 22,550 $ 30,275 $ 1,029 $ 1,323 2,352$ $ 35,800 5,525$ $ 2,638 286$ 044013 00027 44 27 75 N GREER ST 40%$ 6,000 $ 33,000 $ 39,000 $ 2,400 $ 13,200 $ 15,600 $ 530 $ 682 1,212$ $ 16,760 1,160$ $ 1,235 23$ 044013 00028 44 28 69 N GREER ST 40%$ 6,000 $ 35,000 $ 41,000 $ 2,400 $ 14,000 $ 16,400 $ 558 $ 717 1,274$ $ 17,840 1,440$ $ 1,315 41$ 044013 00029 44 29 3204 WALNUT GROVE RD 40%$ 6,000 $ 32,800 $ 38,800 $ 2,400 $ 13,120 $ 15,520 $ 528 $ 678 1,206$ $ 16,160 640$ $ 1,191 (15)$ 044013 00030 44 30 3198 WALNUT GROVE RD 40%$ 6,000 $ 33,000 $ 39,000 $ 2,400 $ 13,200 $ 15,600 $ 530 $ 682 1,212$ $ 16,360 760$ $ 1,206 (6)$ 044013 00031 44 31 3192 WALNUT GROVE RD 40%$ 6,000 $ 31,300 $ 37,300 $ 2,400 $ 12,520 $ 14,920 $ 507 $ 652 1,159$ $ 15,720 800$ $ 1,159 (1)$ 044013 00032 44 32 3186 WALNUT GROVE RD 40%$ 6,000 $ 32,000 $ 38,000 $ 2,400 $ 12,800 $ 15,200 $ 517 $ 664 1,181$ $ 15,960 760$ $ 1,176 (5)$ 044013 00033 44 33 3180 WALNUT GROVE RD 40%$ 6,000 $ 52,000 $ 58,000 $ 2,400 $ 20,800 $ 23,200 $ 789 $ 1,014 1,803$ $ 16,400 $ (6,800) $ 1,209 (594)$ 044013 00034 44 34 3174 WALNUT GROVE RD 40%$ 6,000 $ 32,000 $ 38,000 $ 2,400 $ 12,800 $ 15,200 $ 517 $ 664 1,181$ $ 15,960 760$ $ 1,176 (5)$ 044013 00035 44 35 3168 WALNUT GROVE RD 40%$ 6,000 $ 32,600 $ 38,600 $ 2,400 $ 13,040 $ 15,440 $ 525 $ 675 1,200$ $ 16,040 600$ $ 1,182 (18)$ 044013 00036 44 36 3166 WALNUT GROVE RD 25%$ 6,000 $ 47,100 $ 53,100 $ 1,500 $ 11,775 $ 13,275 $ 451 $ 580 1,031$ $ 10,375 $ (2,900) $ 765 (267)$ 044013 00037 44 37 3162 WALNUT GROVE RD 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,500 375$ $ 111 23$ 044013 00038 44 38 3152 WALNUT GROVE RD 40%$ 6,000 $ 31,000 $ 37,000 $ 2,400 $ 12,400 $ 14,800 $ 503 $ 647 1,150$ $ 15,480 680$ $ 1,141 (9)$ 044013 00039 44 39 3144 WALNUT GROVE RD 40%$ 6,000 $ 47,400 $ 53,400 $ 2,400 $ 18,960 $ 21,360 $ 726 $ 933 1,660$ $ 15,880 $ (5,480) $ 1,170 (489)$ 044013 00040 44 40 74 EASTVIEW DR 40%$ 6,000 $ 52,000 $ 58,000 $ 2,400 $ 20,800 $ 23,200 $ 789 $ 1,014 1,803$ $ 16,080 $ (7,120) $ 1,185 (618)$ 044013 00041 44 41 78 EASTVIEW DR 40%$ 6,000 $ 52,000 $ 58,000 $ 2,400 $ 20,800 $ 23,200 $ 789 $ 1,014 $ 1,803 $ 15,560 $ (7,640) $ 1,147 (656)$ 044013 00042 44 42 82 EASTVIEW DR 40%$ 6,000 $ 40,000 $ 46,000 $ 2,400 $ 16,000 $ 18,400 $ 626 $ 804 1,430$ $ 15,600 $ (2,800) $ 1,150 (280)$ 044013 00043 44 43 86 EASTVIEW CV 40%$ 6,000 $ 53,600 $ 59,600 $ 2,400 $ 21,440 $ 23,840 $ 811 $ 1,042 1,852$ $ 16,680 $ (7,160) $ 1,229 (623)$ 044013 00044 44 44 90 E EASTVIEW CV 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044013 00045 44 45 94 EASTVIEW CV 40%$ 6,000 $ 28,600 $ 34,600 $ 2,400 $ 11,440 $ 13,840 $ 471 $ 605 1,075$ ‐$ (13,840)$ ‐$ (1,075)$ 044013 00046 44 46 98 EASTVIEW CV 40%$ 6,000 $ 53,200 $ 59,200 $ 2,400 $ 21,280 $ 23,680 $ 805 $ 1,035 1,840$ $ 16,600 $ (7,080) $ 1,223 (617)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044013 00047 44 47 102 EASTVIEW CV 40%$ 6,000 $ 41,000 $ 47,000 $ 2,400 $ 16,400 $ 18,800 $ 639 $ 822 1,461$ $ 16,600 $ (2,200) $ 1,223 (237)$ 044013 00048 44 48 106 EASTVIEW CV 40%$ 6,000 $ 41,000 $ 47,000 $ 2,400 $ 16,400 $ 18,800 $ 639 $ 822 1,461$ $ 16,600 $ (2,200) $ 1,223 (237)$ 044013 00049 44 49 110 EASTVIEW DR 40%$ 6,000 $ 52,800 $ 58,800 $ 2,400 $ 21,120 $ 23,520 $ 800 $ 1,028 1,828$ $ 15,960 $ (7,560) $ 1,176 (651)$ 044013 00050 44 50 116 EASTVIEW DR 40%$ 6,000 $ 27,200 $ 33,200 $ 2,400 $ 10,880 $ 13,280 $ 452 $ 580 1,032$ $ 15,960 2,680$ $ 1,176 144$ 044013 00051 44 51 122 EASTVIEW DR 40%$ 6,000 $ 40,700 $ 46,700 $ 2,400 $ 16,280 $ 18,680 $ 635 $ 816 1,451$ $ 15,960 $ (2,720) $ 1,176 (275)$ 044013 00052 44 52 128 EASTVIEW DR 40%$ 6,000 $ 40,700 $ 46,700 $ 2,400 $ 16,280 $ 18,680 $ 635 $ 816 1,451$ $ 15,960 $ (2,720) $ 1,176 (275)$ 044013 00053 44 53 134 EASTVIEW DR 40%$ 6,000 $ 31,300 $ 37,300 $ 2,400 $ 12,520 $ 14,920 $ 507 $ 652 1,159$ $ 15,600 680$ $ 1,150 (10)$ 044013 00054 44 54 140 EASTVIEW DR 40%$ 6,000 $ 31,200 $ 37,200 $ 2,400 $ 12,480 $ 14,880 $ 506 $ 650 1,156$ $ 15,520 640$ $ 1,144 (12)$ 044013 00055 44 55 146 EASTVIEW DR 40%$ 6,000 $ 31,300 $ 37,300 $ 2,400 $ 12,520 $ 14,920 $ 507 $ 652 1,159$ $ 15,560 640$ $ 1,147 (13)$ 044013 00056 44 56 152 EASTVIEW DR 40%$ 6,000 $ 31,300 $ 37,300 $ 2,400 $ 12,520 $ 14,920 $ 507 $ 652 1,159$ $ 15,200 280$ $ 1,120 (39)$ 044013 00057 44 57 158 EASTVIEW DR 40%$ 6,000 $ 52,000 $ 58,000 $ 2,400 $ 20,800 $ 23,200 $ 789 $ 1,014 1,803$ $ 15,520 $ (7,680) $ 1,144 (659)$ 044013 00058 44 58 164 EASTVIEW DR 40%$ 6,000 $ 29,000 $ 35,000 $ 2,400 $ 11,600 $ 14,000 $ 476 $ 612 1,088$ $ 15,480 1,480$ $ 1,141 53$ 044013 00059 44 59 170 EASTVIEW DR 40%$ 6,000 $ 31,300 $ 37,300 $ 2,400 $ 12,520 $ 14,920 $ 507 $ 652 1,159$ $ 16,080 1,160$ $ 1,185 26$ 044014 00001 44 1 3237 HIGHLAND PARK PL 25%$ 18,000 $ 51,800 $ 69,800 $ 4,500 $ 12,950 $ 17,450 $ 593 $ 763 1,356$ $ 19,575 2,125$ $ 1,443 87$ 044014 00002 44 2 3243 HIGHLAND PARK PL 25%$ 14,100 $ 56,400 $ 70,500 $ 3,525 $ 14,100 $ 17,625 $ 599 $ 770 1,369$ $ 28,675 11,050$ $ 2,113 744$ 044014 00003 44 3 3251 HIGHLAND PARK PL 25%$ 18,100 $ 80,600 $ 98,700 $ 4,525 $ 20,150 $ 24,675 $ 839 $ 1,078 1,917$ $ 27,925 3,250$ $ 2,058 141$ 044014 00004 44 4 123 N HOLMES ST 25%$ 17,700 $ 61,700 $ 79,400 $ 4,425 $ 15,425 $ 19,850 $ 675 $ 867 1,542$ $ 22,250 2,400$ $ 1,640 97$ 044014 00005 44 5 117 N HOLMES ST 25%$ 18,900 $ 61,200 $ 80,100 $ 4,725 $ 15,300 $ 20,025 $ 681 $ 875 1,556$ $ 22,425 2,400$ $ 1,653 97$ 044014 00006 44 6 111 N HOLMES ST 25%$ 6,000 $ 82,700 $ 88,700 $ 1,500 $ 20,675 $ 22,175 $ 754 $ 969 1,723$ $ 24,750 2,575$ $ 1,824 101$ 044014 00007 44 7 105 N HOLMES ST 40%$ 6,000 $ 57,600 $ 63,600 $ 2,400 $ 23,040 $ 25,440 $ 865 $ 1,112 1,977$ $ 16,080 $ (9,360) $ 1,185 (792)$ 044014 00008 44 8 97 N HOLMES ST 40%$ 6,000 $ 53,000 $ 59,000 $ 2,400 $ 21,200 $ 23,600 $ 802 $ 1,031 1,834$ $ 15,200 $ (8,400) $ 1,120 (713)$ 044014 00009 44 9 91 N HOLMES ST 40%$ 6,000 $ 31,000 $ 37,000 $ 2,400 $ 12,400 $ 14,800 $ 503 $ 647 1,150$ $ 16,040 $ 1,240 $ 1,182 32$ 044014 00010 44 10 85 N HOLMES ST 40%$ 6,000 $ 31,000 $ 37,000 $ 2,400 $ 12,400 $ 14,800 $ 503 $ 647 1,150$ $ 15,640 840$ $ 1,153 3$ 044014 00011 44 11 79 E N HOLMES ST 0% $ 6,000 $ 68,500 $ 74,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044014 00012 44 12 73 E N HOLMES 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ ‐$ $ (1,500) ‐$ (117)$ 044014 00013 44 13 3256 WALNUT GROVE RD 40%$ 6,000 $ 33,000 $ 39,000 $ 2,400 $ 13,200 $ 15,600 $ 530 $ 682 1,212$ $ 17,040 1,440$ $ 1,256 44$ 044014 00014 44 14 3244 WALNUT GROVE RD 40%$ 6,000 $ 33,000 $ 39,000 $ 2,400 $ 13,200 $ 15,600 $ 530 $ 682 1,212$ ‐$ (15,600)$ ‐$ (1,212)$ 044014 00015 44 15 3238 WALNUT GROVE RD 40%$ 6,000 $ 33,000 $ 39,000 $ 2,400 $ 13,200 $ 15,600 $ 530 $ 682 1,212$ $ 16,480 880$ $ 1,215 2$ 044014 00016 44 16 3228 WALNUT GROVE RD 40%$ 6,000 $ 33,000 $ 39,000 $ 2,400 $ 13,200 $ 15,600 $ 530 $ 682 1,212$ $ 17,200 1,600$ $ 1,268 56$ 044014 00017 44 17 76 E N GREER ST 0% $ 6,000 $ 69,700 $ 75,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044014 00018 44 18 82 N GREER ST 40%$ 6,000 $ 59,400 $ 65,400 $ 2,400 $ 23,760 $ 26,160 $ 889 $ 1,143 2,033$ $ 16,240 $ (9,920) $ 1,197 (836)$ 044014 00019 44 19 88 N GREER ST 40%$ 6,000 $ 53,000 $ 59,000 $ 2,400 $ 21,200 $ 23,600 $ 802 $ 1,031 1,834$ $ 15,200 $ (8,400) $ 1,120 (713)$ 044014 00020 44 20 94 N GREER ST 40%$ 20,800 $ 30,800 $ 51,600 $ 8,320 $ 12,320 $ 20,640 $ 702 $ 902 1,604$ $ 23,000 2,360$ $ 1,695 91$ 044014 00021 44 21 102 N GREER ST 40%$ 20,800 $ 52,700 $ 73,500 $ 8,320 $ 21,080 $ 29,400 $ 1,000 $ 1,285 2,284$ $ 22,960 $ (6,440) $ 1,692 (592)$ 044014 00022 44 22 108 N GREER ST 40%$ 20,800 $ 32,200 $ 53,000 $ 8,320 $ 12,880 $ 21,200 $ 721 $ 926 1,647$ $ 21,640 440$ $ 1,595 (52)$ 044014 00023 44 23 112 N GREER ST 25%$ 18,900 $ 47,600 $ 66,500 $ 4,725 $ 11,900 $ 16,625 $ 565 $ 727 1,292$ $ 18,575 1,950$ $ 1,369 77$ 044014 00024 44 24 118 N GREER ST 25%$ 17,900 $ 60,200 $ 78,100 $ 4,475 $ 15,050 $ 19,525 $ 664 $ 853 1,517$ $ 21,975 2,450$ $ 1,620 102$ 044014 00025 44 25 124 N GREER ST 25%$ 18,300 $ 60,200 $ 78,500 $ 4,575 $ 15,050 $ 19,625 $ 667 $ 858 1,525$ $ 22,025 2,400$ $ 1,623 98$ 044014 00026 44 26 130 N GREER ST 25%$ 18,300 $ 60,700 $ 79,000 $ 4,575 $ 15,175 $ 19,750 $ 672 $ 863 1,535$ $ 22,250 2,500$ $ 1,640 105$ 044014 00027 44 27 136 N GREER ST 25%$ 15,100 $ 79,900 $ 95,000 $ 3,775 $ 19,975 $ 23,750 $ 808 $ 1,038 1,845$ $ 26,925 3,175$ $ 1,984 139$ 044015 00001 44 1 3189 HIGHLAND PARK PL 25%$ 17,700 $ 87,500 $ 105,200 $ 4,425 $ 21,875 $ 26,300 $ 894 $ 1,149 2,044$ $ 29,800 3,500$ $ 2,196 153$ 044015 00002 44 2 3195 HIGHLAND PARK PL 25%$ 15,300 $ 42,300 $ 57,600 $ 3,825 $ 10,575 $ 14,400 $ 490 $ 629 1,119$ $ 20,575 6,175$ $ 1,516 397$ 044015 00003 44 3 3199 HIGHLAND PARK PL 25%$ 17,000 $ 54,400 $ 71,400 $ 4,250 $ 13,600 $ 17,850 $ 607 $ 780 1,387$ $ 20,075 2,225$ $ 1,480 93$ 044015 00004 44 4 3205 HIGHLAND PARK PL 25%$ 16,600 $ 48,400 $ 65,000 $ 4,150 $ 12,100 $ 16,250 $ 553 $ 710 1,263$ $ 20,650 4,400$ $ 1,522 259$ 044015 00005 44 5 3211 HIGHLAND PARK PL 25%$ 15,500 $ 53,300 $ 68,800 $ 3,875 $ 13,325 $ 17,200 $ 585 $ 752 1,336$ $ 19,300 2,100$ $ 1,422 86$ 044015 00006 44 6 147 N GREER ST 25%$ 18,200 $ 64,300 $ 82,500 $ 4,550 $ 16,075 $ 20,625 $ 701 $ 901 1,603$ $ 21,900 1,275$ $ 1,614 11$ 044015 00007 44 7 141 N GREER ST 25%$ 14,300 $ 69,200 $ 83,500 $ 3,575 $ 17,300 $ 20,875 $ 710 $ 912 1,622$ $ 23,650 2,775$ $ 1,743 121$ 044015 00008 44 8 135 N GREER ST 25%$ 17,000 $ 54,400 $ 71,400 $ 4,250 $ 13,600 $ 17,850 $ 607 $ 780 1,387$ $ 20,000 2,150$ $ 1,474 87$ 044015 00009 44 9 3206 NORTHWOOD DR 25%$ 15,200 $ 76,500 $ 91,700 $ 3,800 $ 19,125 $ 22,925 $ 779 $ 1,002 1,781$ $ 26,025 3,100$ $ 1,918 137$ 044015 00010 44 10 3200 NORTHWOOD DR 25%$ 16,700 $ 70,300 $ 87,000 $ 4,175 $ 17,575 $ 21,750 $ 740 $ 950 1,690$ $ 24,550 2,800$ $ 1,809 119$ 044015 00011 44 11 3196 NORTHWOOD DR 25%$ 15,100 $ 59,900 $ 75,000 $ 3,775 $ 14,975 $ 18,750 $ 638 $ 819 $ 1,457 $ 21,125 2,375$ $ 1,557 100$ 044015 00012 44 12 136 NORTHWOOD DR 25%$ 18,000 $ 60,300 $ 78,300 $ 4,500 $ 15,075 $ 19,575 $ 666 $ 855 1,521$ $ 22,000 2,425$ $ 1,621 100$ 044015 00013 44 13 144 NORTHWOOD DR 25%$ 14,200 $ 66,400 $ 80,600 $ 3,550 $ 16,600 $ 20,150 $ 685 $ 881 1,566$ $ 22,825 2,675$ $ 1,682 117$ 044015 00014 44 14 150 NORTHWOOD DR 25%$ 16,000 $ 81,300 $ 97,300 $ 4,000 $ 20,325 $ 24,325 $ 827 $ 1,063 1,890$ $ 27,550 3,225$ $ 2,030 140$ 044016 00001 44 1 0 0% $ 1,000 ‐$ $ 1,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044016 00002 44 2 3162 HIGHLAND PARK PL 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 16,240 $ (3,760) $ 1,197 (357)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044016 00003 44 3 3154 HIGHLAND PARK PL 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 16,240 $ (3,760) $ 1,197 (357)$ 044016 00004 44 4 3146 HIGHLAND PARK PL 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 16,640 $ (3,360) $ 1,226 (328)$ 044016 00005 44 5 3142 HIGHLAND PARK PL 25%$ 6,000 $ 42,100 $ 48,100 $ 1,500 $ 10,525 $ 12,025 $ 409 $ 525 934$ $ 10,150 $ (1,875) $ 748 (186)$ 044016 00006 44 6 187 EASTVIEW DR 40%$ 6,000 $ 42,100 $ 48,100 $ 2,400 $ 16,840 $ 19,240 $ 654 $ 841 1,495$ $ 16,560 $ (2,680) $ 1,220 (274)$ 044016 00007 44 7 183 EASTVIEW DR 25%$ 6,000 $ 53,600 $ 59,600 $ 1,500 $ 13,400 $ 14,900 $ 507 $ 651 1,158$ $ 9,900 $ (5,000) $ 730 (428)$ 044016 00008 44 8 179 EASTVIEW DR 40%$ 6,000 $ 14,000 $ 20,000 $ 2,400 $ 5,600 $ 8,000 $ 272 $ 350 622$ $ 5,840 $ (2,160) $ 430 (191)$ 044016 00009 44 9 173 E EASTVIEW DR 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044016 00010 44 10 167 EASTVIEW DR 40%$ 6,000 $ 52,100 $ 58,100 $ 2,400 $ 20,840 $ 23,240 $ 790 $ 1,016 1,806$ $ 15,880 $ (7,360) $ 1,170 (635)$ 044016 00011 44 11 161 EASTVIEW DR 40%$ 6,000 $ 27,200 $ 33,200 $ 2,400 $ 10,880 $ 13,280 $ 452 $ 580 1,032$ $ 15,840 2,560$ $ 1,167 136$ 044016 00012 44 12 155 EASTVIEW DR 25%$ 6,000 $ 51,900 $ 57,900 $ 1,500 $ 12,975 $ 14,475 $ 492 $ 633 1,125$ $ 13,175 $ (1,300) $ 971 (154)$ 044016 00013 44 13 149 EASTVIEW DR 25%$ 6,000 $ 47,400 $ 53,400 $ 1,500 $ 11,850 $ 13,350 $ 454 $ 583 1,037$ $ 9,900 $ (3,450) $ 730 (308)$ 044016 00014 44 14 143 EASTVIEW DR 40%$ 6,000 $ 38,400 $ 44,400 $ 2,400 $ 15,360 $ 17,760 $ 604 $ 776 1,380$ $ 16,040 $ (1,720) $ 1,182 (198)$ 044016 00015 44 15 137 EASTVIEW DR 40%$ 6,000 $ 27,200 $ 33,200 $ 2,400 $ 10,880 $ 13,280 $ 452 $ 580 1,032$ $ 16,040 2,760$ $ 1,182 150$ 044016 00016 44 16 131 E EASTVIEW DR 25%$ 6,000 $ 65,500 $ 71,500 $ 1,500 $ 16,375 $ 17,875 $ 608 $ 781 1,389$ $ 19,900 2,025$ $ 1,467 78$ 044016 00017 44 17 123 EASTVIEW DR 40%$ 6,000 $ 27,200 $ 33,200 $ 2,400 $ 10,880 $ 13,280 $ 452 $ 580 1,032$ $ 16,040 2,760$ $ 1,182 150$ 044016 00018 44 18 119 EASTVIEW DR 40%$ 6,000 $ 40,200 $ 46,200 $ 2,400 $ 16,080 $ 18,480 $ 628 $ 808 1,436$ $ 10,375 $ (8,105) $ 765 (671)$ 044016 00019 44 19 109 EASTVIEW DR 40%$ 11,300 $ 15,200 $ 26,500 $ 4,520 $ 6,080 $ 10,600 $ 360 $ 463 824$ $ 16,040 5,440$ $ 1,182 359$ 044016 00020 44 20 103 EASTVIEW DR 40%$ 6,000 $ 54,600 $ 60,600 $ 2,400 $ 21,840 $ 24,240 $ 824 $ 1,059 1,883$ $ 16,040 $ (8,200) $ 1,182 (701)$ 044016 00021 44 21 97 EASTVIEW DR 40%$ 6,000 $ 40,200 $ 46,200 $ 2,400 $ 16,080 $ 18,480 $ 628 $ 808 1,436$ $ 16,040 $ (2,440) $ 1,182 (254)$ 044016 00022 44 22 91 EASTVIEW DR 40%$ 6,000 $ 29,000 $ 35,000 $ 2,400 $ 11,600 $ 14,000 $ 476 $ 612 1,088$ $ 15,840 1,840$ $ 1,167 80$ 044016 00023 44 23 87 EASTVIEW DR 40%$ 6,000 $ 25,300 $ 31,300 $ 2,400 $ 10,120 $ 12,520 $ 426 $ 547 973$ $ 15,840 3,320$ $ 1,167 195$ 044016 00024 44 24 81 EASTVIEW DR 40%$ 6,000 $ 42,700 $ 48,700 $ 2,400 $ 17,080 $ 19,480 $ 662 $ 851 1,514$ $ 15,840 $ (3,640) $ 1,167 $ (346) 044016 00025 44 25 75 EASTVIEW DR 40%$ 6,000 $ 42,700 $ 48,700 $ 2,400 $ 17,080 $ 19,480 $ 662 $ 851 1,514$ $ 15,840 $ (3,640) $ 1,167 (346)$ 044016 00026 44 26 69 EASTVIEW DR 40%$ 6,000 $ 32,300 $ 38,300 $ 2,400 $ 12,920 $ 15,320 $ 521 $ 669 1,190$ $ 15,840 520$ $ 1,167 (23)$ 044017 00001 44 1 3180 WAYNOKA 25%$ 26,200 $ 40,100 $ 66,300 $ 6,550 $ 10,025 $ 16,575 $ 564 $ 724 1,288$ $ 21,900 5,325$ $ 1,614 326$ 044017 00002 44 2 3182 N WAYNOKA AVE 25%$ 19,400 $ 70,000 $ 89,400 $ 4,850 $ 17,500 $ 22,350 $ 760 $ 977 1,737$ $ 25,175 2,825$ $ 1,855 119$ 044017 00003 44 3 3188 WAYNOKA 25%$ 15,700 $ 46,500 $ 62,200 $ 3,925 $ 11,625 $ 15,550 $ 529 $ 680 1,208$ $ 17,450 1,900$ $ 1,286 78$ 044017 00004 44 4 3194 N WAYNOKA CL 25%$ 15,700 $ 56,000 $ 71,700 $ 3,925 $ 14,000 $ 17,925 $ 609 $ 783 1,393$ $ 20,200 2,275$ $ 1,489 96$ 044017 00005 44 5 3200 WAYNOKA AVE 25%$ 15,700 $ 49,300 $ 65,000 $ 3,925 $ 12,325 $ 16,250 $ 553 $ 710 1,263$ $ 18,275 2,025$ $ 1,347 84$ 044017 00006 44 6 3206 N WAYNOKA CIR 25%$ 15,700 $ 79,500 $ 95,200 $ 3,925 $ 19,875 $ 23,800 $ 809 $ 1,040 1,849$ $ 27,025 3,225$ $ 1,992 142$ 044017 00007 44 7 3210 N WAYNOKA AVE 25%$ 15,700 $ 62,200 $ 77,900 $ 3,925 $ 15,550 $ 19,475 $ 662 $ 851 1,513$ $ 22,250 2,775$ $ 1,640 127$ 044017 00008 44 8 3218 N WAYNOKA CIR 25%$ 15,700 $ 72,400 $ 88,100 $ 3,925 $ 18,100 $ 22,025 $ 749 $ 962 1,711$ $ 24,950 2,925$ $ 1,839 127$ 044017 00009 44 9 3222 WAYNOKA 25%$ 15,700 $ 71,700 $ 87,400 $ 3,925 $ 17,925 $ 21,850 $ 743 $ 955 1,698$ $ 24,750 2,900$ $ 1,824 126$ 044017 00010 44 10 3228 N WAYNOKA CL 25%$ 15,700 $ 70,300 $ 86,000 $ 3,925 $ 17,575 $ 21,500 $ 731 $ 940 1,671$ $ 24,375 2,875$ $ 1,796 126$ 044017 00011 44 11 3234 N WAYNOKA CIR 25%$ 15,700 $ 69,100 $ 84,800 $ 3,925 $ 17,275 $ 21,200 $ 721 $ 926 1,647$ $ 24,000 2,800$ $ 1,769 122$ 044017 00012 44 12 3240 N WAYNOKA CIR 25%$ 15,700 $ 67,400 $ 83,100 $ 3,925 $ 16,850 $ 20,775 $ 706 $ 908 1,614$ $ 23,450 2,675$ $ 1,728 114$ 044017 00013 44 13 3246 N WAYNOKA CIR 25%$ 15,700 $ 59,800 $ 75,500 $ 3,925 $ 14,950 $ 18,875 $ 642 $ 825 1,467$ $ 21,300 2,425$ $ 1,570 103$ 044017 00014 44 14 3252 N WAYNOKA AVE 25%$ 17,200 $ 51,900 $ 69,100 $ 4,300 $ 12,975 $ 17,275 $ 587 $ 755 1,342$ $ 19,425 2,150$ $ 1,432 89$ 044017 00015 44 15 3256 N WAYNOKA CIR 25%$ 19,600 $ 46,300 $ 65,900 $ 4,900 $ 11,575 $ 16,475 $ 560 $ 720 1,280$ $ 18,375 1,900$ $ 1,354 74$ 044017 00016 44 16 3258 N WAYNOKA CL 25%$ 28,000 $ 56,300 $ 84,300 $ 7,000 $ 14,075 $ 21,075 $ 717 $ 921 1,638$ $ 23,400 2,325$ $ 1,725 87$ 044017 00017 44 17 3262 N WAYNOKA CIR 25%$ 38,200 $ 64,900 $ 103,100 $ 9,550 $ 16,225 $ 25,775 $ 876 $ 1,126 2,003$ $ 28,425 2,650$ $ 2,095 92$ 044017 00018 44 18 3268 N WAYNOKA CIR 25%$ 23,700 $ 103,200 $ 126,900 $ 5,925 $ 25,800 $ 31,725 $ 1,079 $ 1,386 2,465$ $ 35,800 4,075$ $ 2,638 173$ 044017 00019 44 19 3270 N WAYNOKA CIR 25%$ 19,800 $ 55,400 $ 75,200 $ 4,950 $ 13,850 $ 18,800 $ 639 $ 822 1,461$ $ 21,025 2,225$ $ 1,550 89$ 044017 00020 44 20 3276 N WAYNOKA CIR 25%$ 25,900 $ 80,200 $ 106,100 $ 6,475 $ 20,050 $ 26,525 $ 902 $ 1,159 2,061$ $ 29,700 3,175$ $ 2,189 128$ 044017 00021 44 21 3176 WAYNOKA 25%$ 20,600 $ 51,000 $ 71,600 $ 5,150 $ 12,750 $ 17,900 $ 609 $ 782 1,391$ $ 20,075 2,175$ $ 1,480 89$ 044017 00022 44 22 3175 WAYNOKA 25%$ 21,100 $ 53,800 $ 74,900 $ 5,275 $ 13,450 $ 18,725 $ 637 $ 818 1,455$ $ 20,925 2,200$ $ 1,542 87$ 044017 00023 44 23 3179 WAYNOKA 25%$ 21,600 $ 93,200 $ 114,800 $ 5,400 $ 23,300 $ 28,700 $ 976 $ 1,254 2,230$ $ 32,400 3,700$ $ 2,388 158$ 044017 00024 44 24 3183 WAYNOKA 25%$ 19,600 $ 50,800 $ 70,400 $ 4,900 $ 12,700 $ 17,600 $ 598 $ 769 1,368$ $ 19,675 2,075$ $ 1,450 83$ 044017 00025 44 25 3189 WAYNOKA 25%$ 17,100 $ 52,400 $ 69,500 $ 4,275 $ 13,100 $ 17,375 $ 591 $ 759 1,350$ $ 19,550 2,175$ $ 1,441 91$ 044017 00026 44 26 3193 WAYNOKA 25%$ 17,100 $ 62,100 $ 79,200 $ 4,275 $ 15,525 $ 19,800 $ 673 $ 865 1,538$ $ 22,325 2,525$ $ 1,645 107$ 044017 00027 44 27 3199 WAYNOKA 25%$ 17,100 $ 62,900 $ 80,000 $ 4,275 $ 15,725 $ 20,000 $ 680 $ 874 $ 1,554 $ 22,500 2,500$ $ 1,658 104$ 044017 00028 44 28 3205 WAYNOKA AVE 25%$ 17,100 $ 68,300 $ 85,400 $ 4,275 $ 17,075 $ 21,350 $ 726 $ 933 1,659$ $ 24,025 2,675$ $ 1,771 112$ 044017 00029 44 29 3209 WAYNOKA 25%$ 17,100 $ 94,500 $ 111,600 $ 4,275 $ 23,625 $ 27,900 $ 949 $ 1,219 2,168$ $ 28,075 175$ $ 2,069 (99)$ 044017 00030 44 30 3215 S WAYNOKA CIR 25%$ 17,100 $ 72,700 $ 89,800 $ 4,275 $ 18,175 $ 22,450 $ 763 $ 981 1,744$ $ 25,375 2,925$ $ 1,870 126$ 044017 00031 44 31 3221 S WAYNOKA CIR 25%$ 17,100 $ 52,000 $ 69,100 $ 4,275 $ 13,000 $ 17,275 $ 587 $ 755 1,342$ $ 19,375 2,100$ $ 1,428 86$ 044017 00032 44 32 3227 WAYNOKA 25%$ 17,100 $ 65,700 $ 82,800 $ 4,275 $ 16,425 $ 20,700 $ 704 $ 905 1,608$ $ 23,325 2,625$ $ 1,719 111$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044017 00033 44 33 3231 S WAYNOKA CIR 25%$ 17,100 $ 63,400 $ 80,500 $ 4,275 $ 15,850 $ 20,125 $ 684 $ 879 1,564$ $ 22,600 2,475$ $ 1,666 102$ 044017 00034 44 34 3237 S WAYNOKA CIR 25%$ 17,100 $ 55,300 $ 72,400 $ 4,275 $ 13,825 $ 18,100 $ 615 $ 791 1,406$ $ 20,350 2,250$ $ 1,500 93$ 044017 00035 44 35 3243 S WAYNOKA CIR 25%$ 17,100 $ 66,800 $ 83,900 $ 4,275 $ 16,700 $ 20,975 $ 713 $ 917 1,630$ $ 23,700 2,725$ $ 1,747 117$ 044017 00036 44 36 3249 S WAYNOKA CIR 25%$ 17,100 $ 55,600 $ 72,700 $ 4,275 $ 13,900 $ 18,175 $ 618 $ 794 1,412$ $ 21,025 2,850$ $ 1,550 137$ 044017 00037 44 37 3253 S WAYNOKA CL 25%$ 17,100 $ 76,400 $ 93,500 $ 4,275 $ 19,100 $ 23,375 $ 795 $ 1,021 1,816$ $ 26,425 3,050$ $ 1,948 131$ 044017 00038 44 38 3259 S WAYNOKA CIR 25%$ 22,200 $ 57,100 $ 79,300 $ 5,550 $ 14,275 $ 19,825 $ 674 $ 866 1,540$ $ 22,150 2,325$ $ 1,632 92$ 044017 00039 44 39 3250 HIGHLAND PARK PL 25%$ 24,000 $ 71,500 $ 95,500 $ 6,000 $ 17,875 $ 23,875 $ 812 $ 1,043 1,855$ $ 26,725 2,850$ $ 1,970 115$ 044017 00040 44 40 3244 HIGHLAND PARK PL 25%$ 17,100 $ 82,900 $ 100,000 $ 4,275 $ 20,725 $ 25,000 $ 850 $ 1,093 1,943$ $ 28,350 3,350$ $ 2,089 147$ 044017 00041 44 41 3238 HIGHLAND PARK PL 25%$ 17,100 $ 54,600 $ 71,700 $ 4,275 $ 13,650 $ 17,925 $ 609 $ 783 1,393$ $ 20,150 2,225$ $ 1,485 92$ 044017 00042 44 42 3234 HIGHLAND PARK PL 25%$ 17,100 $ 69,000 $ 86,100 $ 4,275 $ 17,250 $ 21,525 $ 732 $ 941 1,672$ $ 24,300 2,775$ $ 1,791 118$ 044017 00043 44 43 3228 HIGHLAND PARK PL 25%$ 17,100 $ 97,900 $ 115,000 $ 4,275 $ 24,475 $ 28,750 $ 978 $ 1,256 2,234$ $ 32,725 3,975$ $ 2,412 178$ 044017 00044 44 44 3222 HIGHLAND PARK PL 25%$ 17,100 $ 75,100 $ 92,200 $ 4,275 $ 18,775 $ 23,050 $ 784 $ 1,007 1,791$ $ 26,100 3,050$ $ 1,924 133$ 044017 00045 44 45 3216 HIGHLAND PARK PL 25%$ 17,100 $ 66,300 $ 83,400 $ 4,275 $ 16,575 $ 20,850 $ 709 $ 911 1,620$ $ 23,525 2,675$ $ 1,734 114$ 044017 00046 44 46 3210 HIGHLAND PARK PL 25%$ 17,100 $ 88,200 $ 105,300 $ 4,275 $ 22,050 $ 26,325 $ 895 $ 1,150 2,045$ $ 29,875 3,550$ $ 2,202 156$ 044017 00047 44 47 3206 HIGHLAND PARK PL 25%$ 17,100 $ 64,800 $ 81,900 $ 4,275 $ 16,200 $ 20,475 $ 696 $ 895 1,591$ $ 23,100 2,625$ $ 1,702 112$ 044017 00048 44 48 3200 HIGHLAND PARK PL 25%$ 17,100 $ 64,900 $ 82,000 $ 4,275 $ 16,225 $ 20,500 $ 697 $ 896 1,593$ $ 23,125 2,625$ $ 1,704 111$ 044017 00049 44 49 3196 HIGHLAND PARK PL 25%$ 17,100 $ 77,900 $ 95,000 $ 4,275 $ 19,475 $ 23,750 $ 808 $ 1,038 1,845$ $ 26,875 3,125$ $ 1,981 135$ 044017 00050 44 50 3190 HIGHLAND PARK PL 25%$ 17,100 $ 57,000 $ 74,100 $ 4,275 $ 14,250 $ 18,525 $ 630 $ 810 1,439$ $ 21,000 2,475$ $ 1,548 108$ 044017 00051 44 51 3182 HIGHLAND PARK PL 25%$ 17,100 $ 52,300 $ 69,400 $ 4,275 $ 13,075 $ 17,350 $ 590 $ 758 1,348$ $ 19,500 2,150$ $ 1,437 89$ 044017 00052 44 52 3176 HIGHLAND PARK PL 25%$ 17,100 $ 65,200 $ 82,300 $ 4,275 $ 16,300 $ 20,575 $ 700 $ 899 1,599$ $ 23,200 2,625$ $ 1,710 111$ 044017 00053 44 53 3172 HIGHLAND PARK PL 25%$ 17,100 $ 60,000 $ 77,100 $ 4,275 $ 15,000 $ 19,275 $ 655 $ 842 1,498$ $ 21,700 2,425$ $ 1,599 102$ 044017 00054 44 54 3168 HIGHLAND PARK PL 25%$ 18,400 $ 57,700 $ 76,100 $ 4,600 $ 14,425 $ 19,025 $ 647 $ 831 1,478$ $ 21,350 $ 2,325 $ 1,573 95$ 044017 00055 44 55 0 HIGHLAND PARK PL 0%$ 10,800 ‐$ $ 10,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044018 00001 44 1 214 WAYNOKA AVE 25%$ 26,300 $ 69,900 $ 96,200 $ 6,575 $ 17,475 $ 24,050 $ 818 $ 1,051 1,869$ $ 27,250 3,200$ $ 2,008 140$ 044018 00002 44 2 203 N HOLMES ST 25%$ 17,600 $ 68,400 $ 86,000 $ 4,400 $ 17,100 $ 21,500 $ 731 $ 940 1,671$ $ 24,200 2,700$ $ 1,784 113$ 044018 00003 44 3 195 N HOLMES ST 25%$ 17,500 $ 82,300 $ 99,800 $ 4,375 $ 20,575 $ 24,950 $ 848 $ 1,090 1,939$ $ 28,225 3,275$ $ 2,080 142$ 044018 00004 44 4 187 N HOLMES ST 25%$ 17,200 $ 58,500 $ 75,700 $ 4,300 $ 14,625 $ 18,925 $ 643 $ 827 1,470$ $ 21,425 2,500$ $ 1,579 109$ 044018 00005 44 5 181 N HOLMES ST 25%$ 17,600 $ 67,600 $ 85,200 $ 4,400 $ 16,900 $ 21,300 $ 724 $ 931 1,655$ $ 24,050 2,750$ $ 1,772 117$ 044018 00006 44 6 190 N WAYNOKA LN 25%$ 15,700 $ 56,000 $ 71,700 $ 3,925 $ 14,000 $ 17,925 $ 609 $ 783 1,393$ $ 20,225 2,300$ $ 1,491 98$ 044018 00007 44 7 196 N WAYNOKA LN 25%$ 15,100 $ 57,200 $ 72,300 $ 3,775 $ 14,300 $ 18,075 $ 615 $ 790 1,404$ $ 20,400 2,325$ $ 1,503 99$ 044018 00008 44 8 202 WAYNOKA LN 25%$ 15,900 $ 70,800 $ 86,700 $ 3,975 $ 17,700 $ 21,675 $ 737 $ 947 1,684$ $ 22,575 900$ $ 1,664 (20)$ 044018 00009 44 9 208 WAYNOKA LN 25%$ 15,200 $ 74,300 $ 89,500 $ 3,800 $ 18,575 $ 22,375 $ 761 $ 978 1,739$ $ 25,375 3,000$ $ 1,870 132$ 044019 00001 44 1 3195 WAYNOKA CL 25%$ 30,000 $ 59,500 $ 89,500 $ 7,500 $ 14,875 $ 22,375 $ 761 $ 978 1,739$ $ 24,750 2,375$ $ 1,824 86$ 044019 00002 44 2 3203 N WAYNOKA CIR 25%$ 17,900 $ 105,400 $ 123,300 $ 4,475 $ 26,350 $ 30,825 $ 1,048 $ 1,347 2,395$ $ 28,600 $ (2,225) $ 2,108 (287)$ 044019 00003 44 3 3209 WAYNOKA 25%$ 15,300 $ 75,800 $ 91,100 $ 3,825 $ 18,950 $ 22,775 $ 774 $ 995 1,770$ $ 25,750 2,975$ $ 1,898 128$ 044019 00004 44 4 3217 N WAYNOKA CIR 25%$ 16,300 $ 50,100 $ 66,400 $ 4,075 $ 12,525 $ 16,600 $ 564 $ 725 1,290$ $ 17,550 950$ $ 1,293 4$ 044019 00005 44 5 3223 N WAYNOKA CIR 25%$ 18,000 $ 59,900 $ 77,900 $ 4,500 $ 14,975 $ 19,475 $ 662 $ 851 1,513$ $ 21,900 2,425$ $ 1,614 101$ 044019 00006 44 6 3227 N WAYNOKA CIR 25%$ 19,600 $ 79,100 $ 98,700 $ 4,900 $ 19,775 $ 24,675 $ 839 $ 1,078 1,917$ $ 27,900 3,225$ $ 2,056 139$ 044019 00007 44 7 3233 N WAYNOKA CIR 25%$ 18,200 $ 74,200 $ 92,400 $ 4,550 $ 18,550 $ 23,100 $ 785 $ 1,009 1,795$ $ 26,350 3,250$ $ 1,942 147$ 044019 00008 44 8 3241 N WAYNOKA CIR 25%$ 15,900 $ 51,400 $ 67,300 $ 3,975 $ 12,850 $ 16,825 $ 572 $ 735 1,307$ $ 18,925 2,100$ $ 1,395 87$ 044019 00009 44 9 3245 N WAYNOKA CIR 25%$ 15,300 $ 50,900 $ 66,200 $ 3,825 $ 12,725 $ 16,550 $ 563 $ 723 1,286$ $ 18,625 2,075$ $ 1,373 87$ 044019 00010 44 10 3253 WAYNOKA CIR 25%$ 14,000 $ 76,100 $ 90,100 $ 3,500 $ 19,025 $ 22,525 $ 766 $ 984 1,750$ $ 25,600 3,075$ $ 1,887 137$ 044019 00011 44 11 217 WAYNOKA LN 25%$ 13,500 $ 87,300 $ 100,800 $ 3,375 $ 21,825 $ 25,200 $ 857 $ 1,101 1,958$ $ 28,650 3,450$ $ 2,112 153$ 044019 00012 44 12 213 WAYNOKA LN 25%$ 13,800 $ 52,500 $ 66,300 $ 3,450 $ 13,125 $ 16,575 $ 564 $ 724 1,288$ $ 18,700 2,125$ $ 1,378 90$ 044019 00013 44 13 207 WAYNOKA LN 25%$ 16,400 $ 84,300 $ 100,700 $ 4,100 $ 21,075 $ 25,175 $ 856 $ 1,100 1,956$ $ 28,600 3,425$ $ 2,108 152$ 044019 00014 44 14 203 WAYNOKA LN 25%$ 18,100 $ 53,400 $ 71,500 $ 4,525 $ 13,350 $ 17,875 $ 608 $ 781 1,389$ $ 20,050 2,175$ $ 1,478 89$ 044019 00015 44 15 199 WAYNOKA ST 25%$ 15,300 $ 52,900 $ 68,200 $ 3,825 $ 13,225 $ 17,050 $ 580 $ 745 1,325$ $ 19,225 2,175$ $ 1,417 92$ 044019 00016 44 16 193 WAYNOKA LN 25%$ 22,500 $ 69,900 $ 92,400 $ 5,625 $ 17,475 $ 23,100 $ 785 $ 1,009 1,795$ $ 25,925 2,825$ $ 1,911 116$ 044019 00017 44 17 3226 S WAYNOKA CIR 25%$ 19,600 $ 63,100 $ 82,700 $ 4,900 $ 15,775 $ 20,675 $ 703 $ 903 1,606$ $ 23,225 2,550$ $ 1,712 105$ 044019 00018 44 18 3222 WAYNOKA 25%$ 18,000 $ 82,600 $ 100,600 $ 4,500 $ 20,650 $ 25,150 $ 855 $ 1,099 1,954$ $ 28,450 3,300$ $ 2,097 143$ 044019 00019 44 19 3216 S WAYNOKA CIR 25%$ 16,300 $ 54,700 $ 71,000 $ 4,075 $ 13,675 $ 17,750 $ 604 $ 776 $ 1,379 $ 20,000 2,250$ $ 1,474 95$ 044019 00020 44 20 3210 S WAYNOKA CL 25%$ 15,300 $ 58,000 $ 73,300 $ 3,825 $ 14,500 $ 18,325 $ 623 $ 801 1,424$ $ 20,675 2,350$ $ 1,524 100$ 044019 00021 44 21 3202 S WAYNOKA CIR 25%$ 17,900 $ 66,000 $ 83,900 $ 4,475 $ 16,500 $ 20,975 $ 713 $ 917 1,630$ $ 23,600 2,625$ $ 1,739 110$ 044020 00001 44 1 3107 JOHNSON AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,400 1,000$ $ 472 52$ 044020 00002 44 2 3129 JOHNSON AVE 25%$ 6,000 $ 10,000 $ 16,000 $ 1,500 $ 2,500 $ 4,000 $ 136 $ 175 311$ $ 4,650 650$ $ 343 32$ 044020 00003 44 3 3137 JOHNSON AVE 25%$ 6,000 $ 16,900 $ 22,900 $ 1,500 $ 4,225 $ 5,725 $ 195 $ 250 445$ $ 5,600 $ (125) $ 413 (32)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044020 00004 44 4 3141 JOHNSON AVE 25%$ 6,000 $ 13,300 $ 19,300 $ 1,500 $ 3,325 $ 4,825 $ 164 $ 211 375$ $ 5,600 775$ $ 413 38$ 044020 00005 44 5 3147 JOHNSON AVE 25%$ 6,000 $ 16,600 $ 22,600 $ 1,500 $ 4,150 $ 5,650 $ 192 $ 247 439$ $ 7,050 1,400$ $ 520 81$ 044020 00006 44 6 3151 JOHNSON AVE 25%$ 6,000 $ 29,300 $ 35,300 $ 1,500 $ 7,325 $ 8,825 $ 300 $ 386 686$ $ 10,700 1,875$ $ 789 103$ 044020 00007 44 7 3157 JOHNSON AVE 25%$ 6,000 $ 22,600 $ 28,600 $ 1,500 $ 5,650 $ 7,150 $ 243 $ 312 556$ $ 8,625 1,475$ $ 636 80$ 044020 00009 44 9 336 EASTVIEW ST 25%$ 6,000 $ 12,200 $ 18,200 $ 1,500 $ 3,050 $ 4,550 $ 155 $ 199 354$ $ 5,350 800$ $ 394 41$ 044020 00010 44 10 334 EASTVIEW ST 25%$ 6,000 $ 17,400 $ 23,400 $ 1,500 $ 4,350 $ 5,850 $ 199 $ 256 455$ $ 6,975 1,125$ $ 514 60$ 044020 00011 44 11 326 EASTVIEW ST 25%$ 6,000 $ 17,000 $ 23,000 $ 1,500 $ 4,250 $ 5,750 $ 196 $ 251 447$ $ 6,850 1,100$ $ 505 58$ 044020 00012 44 12 3138 HULL AVE 25%$ 6,000 $ 17,000 $ 23,000 $ 1,500 $ 4,250 $ 5,750 $ 196 $ 251 447$ $ 6,875 1,125$ $ 507 60$ 044020 00013 44 13 3144 HULL AVE 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044020 00014 44 14 3148 HULL AVE 25%$ 6,000 $ 19,200 $ 25,200 $ 1,500 $ 4,800 $ 6,300 $ 214 $ 275 490$ $ 7,250 950$ $ 534 45$ 044020 00015 44 15 3154 HULL AVE 25%$ 6,000 $ 12,600 $ 18,600 $ 1,500 $ 3,150 $ 4,650 $ 158 $ 203 361$ $ 5,475 825$ $ 404 42$ 044020 00016 44 16 3158 HULL AVE 25%$ 6,000 $ 13,800 $ 19,800 $ 1,500 $ 3,450 $ 4,950 $ 168 $ 216 385$ $ 5,825 875$ $ 429 45$ 044020 00017C 44 17C 3164 HULL AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,525 825$ $ 407 42$ 044020 00019 44 19 3167 HULL AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00020 44 20 3163 HULL AVE 25%$ 6,000 $ 18,000 $ 24,000 $ 1,500 $ 4,500 $ 6,000 $ 204 $ 262 $ 466 $ 7,175 1,175$ $ 529 63$ 044020 00021 44 21 3157 HULL AVE 25%$ 6,000 $ 14,300 $ 20,300 $ 1,500 $ 3,575 $ 5,075 $ 173 $ 222 394$ $ 6,000 925$ $ 442 48$ 044020 00022 44 22 3153 HULL AVE 25%$ 6,000 $ 16,400 $ 22,400 $ 1,500 $ 4,100 $ 5,600 $ 190 $ 245 435$ $ 6,675 1,075$ $ 492 57$ 044020 00023 44 23 3147 HULL AVE 25%$ 6,000 $ 18,300 $ 24,300 $ 1,500 $ 4,575 $ 6,075 $ 207 $ 265 472$ $ 7,275 1,200$ $ 536 64$ 044020 00024 44 24 3143 HULL AVE 25%$ 6,000 $ 16,900 $ 22,900 $ 1,500 $ 4,225 $ 5,725 $ 195 $ 250 445$ $ 6,825 1,100$ $ 503 58$ 044020 00025 44 25 316 EASTVIEW ST 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00026 44 26 306 EASTVIEW ST 25%$ 6,000 $ 20,500 $ 26,500 $ 1,500 $ 5,125 $ 6,625 $ 225 $ 290 515$ $ 7,975 1,350$ $ 588 73$ 044020 00027 44 27 300 EASTVIEW ST 25%$ 6,000 $ 27,400 $ 33,400 $ 1,500 $ 6,850 $ 8,350 $ 284 $ 365 649$ $ 10,100 $ 1,750 $ 744 96$ 044020 00028 44 28 294 EASTVIEW ST 25%$ 6,000 $ 12,400 $ 18,400 $ 1,500 $ 3,100 $ 4,600 $ 156 $ 201 357$ $ 5,375 775$ $ 396 39$ 044020 00029 44 29 3134 HOPKINS AVE 25%$ 6,000 $ 17,300 $ 23,300 $ 1,500 $ 4,325 $ 5,825 $ 198 $ 255 453$ $ 6,950 1,125$ $ 512 60$ 044020 00030 44 30 3138 HOPKINS AVE 25%$ 6,000 $ 12,500 $ 18,500 $ 1,500 $ 3,125 $ 4,625 $ 157 $ 202 359$ $ 5,450 825$ $ 402 42$ 044020 00031 44 31 3144 HOPKINS AVE 25%$ 6,000 $ 42,800 $ 48,800 $ 1,500 $ 10,700 $ 12,200 $ 415 $ 533 948$ $ 21,825 9,625$ $ 1,609 661$ 044020 00032 44 32 3148 HOPKINS AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00033 44 33 3154 HOPKINS AVE 25%$ 6,000 $ 13,900 $ 19,900 $ 1,500 $ 3,475 $ 4,975 $ 169 $ 217 387$ $ 5,875 900$ $ 433 46$ 044020 00034 44 34 3160 HOPKINS AVE 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 800$ $ 392 41$ 044020 00035 44 35 3164 HOPKINS AVE 25%$ 6,000 $ 13,200 $ 19,200 $ 1,500 $ 3,300 $ 4,800 $ 163 $ 210 373$ $ 5,675 875$ $ 418 45$ 044020 00036C 44 36C 3170 HOPKINS AVE 25%$ 6,000 $ 29,700 $ 35,700 $ 1,500 $ 7,425 $ 8,925 $ 303 $ 390 693$ $ 10,425 1,500$ $ 768 75$ 044020 00037 44 37 3171 HOPKINS AVE 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044020 00038 44 38 3165 HOPKINS AVE 25%$ 6,000 $ 19,900 $ 25,900 $ 1,500 $ 4,975 $ 6,475 $ 220 $ 283 503$ $ 7,750 1,275$ $ 571 68$ 044020 00039 44 39 3161 HOPKINS AVE 25%$ 6,000 $ 14,200 $ 20,200 $ 1,500 $ 3,550 $ 5,050 $ 172 $ 221 392$ $ 5,975 925$ $ 440 48$ 044020 00040 44 40 3155 HOPKINS AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00041 44 41 3149 HOPKINS AVE 25%$ 6,000 $ 15,400 $ 21,400 $ 1,500 $ 3,850 $ 5,350 $ 182 $ 234 416$ $ 6,350 1,000$ $ 468 52$ 044020 00042 44 42 3145 HOPKINS AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00043 44 43 3139 HOPKINS AVE 25%$ 6,000 $ 19,100 $ 25,100 $ 1,500 $ 4,775 $ 6,275 $ 213 $ 274 488$ $ 7,475 1,200$ $ 551 63$ 044020 00044 44 44 3135 HOPKINS AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,550 850$ $ 409 44$ 044020 00045 44 45 280 EASTVIEW ST 25%$ 6,000 $ 31,100 $ 37,100 $ 1,500 $ 7,775 $ 9,275 $ 315 $ 405 721$ $ 11,300 2,025$ $ 833 112$ 044020 00046 44 46 272 EASTVIEW ST 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 800$ $ 392 41$ 044020 00047 44 47 264 EASTVIEW ST 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00048 44 48 3136 MIMOSA AVE 25%$ 6,000 $ 17,400 $ 23,400 $ 1,500 $ 4,350 $ 5,850 $ 199 $ 256 455$ $ 6,975 1,125$ $ 514 60$ 044020 00049 44 49 3142 MIMOSA AVE 25%$ 6,000 $ 7,600 $ 13,600 $ 1,500 $ 1,900 $ 3,400 $ 116 $ 149 264$ $ 3,875 475$ $ 286 21$ 044020 00050 44 50 3148 MIMOSA AVE 25%$ 6,000 $ 16,600 $ 22,600 $ 1,500 $ 4,150 $ 5,650 $ 192 $ 247 439$ $ 6,725 1,075$ $ 496 57$ 044020 00051 44 51 3152 MIMOSA AVE 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 800$ $ 392 41$ 044020 00052 44 52 3158 MIMOSA AVE 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044020 00053 44 53 3164 MIMOSA AVE 25%$ 6,000 $ 15,000 $ 21,000 $ 1,500 $ 3,750 $ 5,250 $ 179 $ 229 408$ $ 6,225 975$ $ 459 51$ 044020 00054 44 54 3170 MIMOSA AVE 25%$ 6,000 $ 13,000 $ 19,000 $ 1,500 $ 3,250 $ 4,750 $ 162 $ 208 369$ $ 5,600 850$ $ 413 44$ 044020 00055 44 55 3169 MIMOSA AVE 25%$ 6,000 $ 12,700 $ 18,700 $ 1,500 $ 3,175 $ 4,675 $ 159 $ 204 363$ $ 5,500 825$ $ 405 42$ 044020 00056 44 56 3163 MIMOSA AVE 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 $ 352 $ 5,325 800$ $ 392 41$ 044020 00057 44 57 3157 MIMOSA AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00058 44 58 3151 MIMOSA AVE 25%$ 6,000 $ 11,800 $ 17,800 $ 1,500 $ 2,950 $ 4,450 $ 151 $ 194 346$ $ 5,225 775$ $ 385 39$ 044020 00059 44 59 3147 MIMOSA AVE 25%$ 6,000 $ 16,400 $ 22,400 $ 1,500 $ 4,100 $ 5,600 $ 190 $ 245 435$ $ 6,675 1,075$ $ 492 57$ 044020 00060 44 60 3141 MIMOSA AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00061 44 61 3137 MIMOSA AVE 25%$ 6,000 $ 12,500 $ 18,500 $ 1,500 $ 3,125 $ 4,625 $ 157 $ 202 359$ $ 5,425 800$ $ 400 40$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044020 00062 44 62 3135 MIMOSA AVE 25%$ 6,000 $ 36,900 $ 42,900 $ 1,500 $ 9,225 $ 10,725 $ 365 $ 469 833$ $ 11,700 975$ $ 862 29$ 044020 00063 44 63 3129 MIMOSA AVE 25%$ 6,000 $ 20,700 $ 26,700 $ 1,500 $ 5,175 $ 6,675 $ 227 $ 292 519$ $ 8,000 1,325$ $ 590 71$ 044020 00064 44 64 3125 MIMOSA AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,275 775$ $ 389 39$ 044020 00065 44 65 241 EASTVIEW ST 25%$ 6,000 $ 13,300 $ 19,300 $ 1,500 $ 3,325 $ 4,825 $ 164 $ 211 375$ $ 5,625 800$ $ 415 40$ 044020 00066 44 66 249 EASTVIEW ST 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,500 375$ $ 111 23$ 044020 00067 44 67 257 EASTVIEW ST 25%$ 6,000 $ 16,900 $ 22,900 $ 1,500 $ 4,225 $ 5,725 $ 195 $ 250 445$ $ 6,825 1,100$ $ 503 58$ 044020 00068 44 68 263 EASTVIEW ST 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 800$ $ 392 41$ 044020 00069 44 69 267 EASTVIEW ST 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,425 1,225$ $ 547 65$ 044020 00070 44 70 273 EASTVIEW ST 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044020 00071 44 71 277 EASTVIEW ST 25%$ 6,000 $ 21,600 $ 27,600 $ 1,500 $ 5,400 $ 6,900 $ 235 $ 302 536$ $ 8,275 1,375$ $ 610 74$ 044020 00072 44 72 283 EASTVIEW ST 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044020 00073 44 73 287 EASTVIEW ST 25%$ 6,000 $ 16,900 $ 22,900 $ 1,500 $ 4,225 $ 5,725 $ 195 $ 250 445$ $ 6,800 1,075$ $ 501 56$ 044020 00074 44 74 293 EASTVIEW ST 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 800$ $ 392 41$ 044020 00075 44 75 297 EASTVIEW ST 25%$ 6,000 $ 21,600 $ 27,600 $ 1,500 $ 5,400 $ 6,900 $ 235 $ 302 536$ $ 8,300 1,400$ $ 612 76$ 044020 00076 44 76 303 EASTVIEW ST 25%$ 6,000 $ 19,200 $ 25,200 $ 1,500 $ 4,800 $ 6,300 $ 214 $ 275 $ 490 $ 7,525 1,225$ $ 555 65$ 044020 00077 44 77 309 EASTVIEW ST 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,325 800$ $ 392 41$ 044020 00078 44 78 313 EASTVIEW ST 25%$ 6,000 $ 12,300 $ 18,300 $ 1,500 $ 3,075 $ 4,575 $ 156 $ 200 355$ $ 5,375 800$ $ 396 41$ 044020 00079 44 79 317 EASTVIEW ST 25%$ 6,000 $ 17,500 $ 23,500 $ 1,500 $ 4,375 $ 5,875 $ 200 $ 257 456$ $ 7,000 1,125$ $ 516 59$ 044020 00080 44 80 323 EASTVIEW ST 25%$ 6,000 $ 19,400 $ 25,400 $ 1,500 $ 4,850 $ 6,350 $ 216 $ 277 493$ $ 7,625 1,275$ $ 562 69$ 044020 00081 44 81 327 EASTVIEW ST 25%$ 6,000 $ 15,800 $ 21,800 $ 1,500 $ 3,950 $ 5,450 $ 185 $ 238 423$ $ 6,475 1,025$ $ 477 54$ 044020 00082 44 82 331 EASTVIEW ST 25%$ 6,000 $ 11,700 $ 17,700 $ 1,500 $ 2,925 $ 4,425 $ 150 $ 193 344$ $ 5,200 775$ $ 383 39$ 044020 00083 44 83 337 EASTVIEW ST 25%$ 6,000 $ 23,900 $ 29,900 $ 1,500 $ 5,975 $ 7,475 $ 254 $ 327 581$ $ 9,025 $ 1,550 $ 665 84$ 044020 00084 44 84 3175 JOHNSON AVE 40%$ 355,300 $ 123,000 $ 478,300 $ 142,120 $ 49,200 $ 191,320 $ 6,505 $ 8,361 14,866$ $ 191,320 ‐$ $ 14,100 (765)$ 044020 00086C 44 86C 3211 E JOHNSON AVE 25%$ 6,000 $ 23,800 $ 29,800 $ 1,500 $ 5,950 $ 7,450 $ 253 $ 326 579$ $ 9,000 1,550$ $ 663 84$ 044020 00087 44 87 0 JOHNSON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044021 00001C 44 1C 3215 E JOHNSON AVE 40%$ 124,200 $ 95,400 $ 219,600 $ 49,680 $ 38,160 $ 87,840 $ 2,987 $ 3,839 6,825$ $ 153,240 65,400$ $ 11,294 4,469$ 044021 00003 44 3 301 E JOHNSON CIR 40%$ 67,100 $ 82,000 $ 149,100 $ 26,840 $ 32,800 $ 59,640 $ 2,028 $ 2,606 4,634$ $ 100,640 41,000$ $ 7,417 2,783$ 044021 00004 44 4 281 S JOHNSON CIR 40%$ 113,800 $ 7,400 $ 121,200 $ 45,520 $ 2,960 $ 48,480 $ 1,648 $ 2,119 3,767$ $ 72,760 24,280$ $ 5,362 1,596$ 044021 00005 44 5 269 E JOHNSON CIR 40%$ 69,900 $ 62,900 $ 132,800 $ 27,960 $ 25,160 $ 53,120 $ 1,806 $ 2,321 4,127$ $ 94,440 41,320$ $ 6,960 2,833$ 044021 00006 44 6 282 E JOHNSON CIR 40%$ 88,800 $ 63,000 $ 151,800 $ 35,520 $ 25,200 $ 60,720 $ 2,064 $ 2,653 4,718$ $ 100,640 39,920$ $ 7,417 2,699$ 044021 00007 44 7 290 E JOHNSON CIR 40%$ 47,300 $ 36,900 $ 84,200 $ 18,920 $ 14,760 $ 33,680 $ 1,145 $ 1,472 2,617$ $ 60,360 26,680$ $ 4,449 1,832$ 044021 00008 44 8 3275 E JOHNSON CIR 40%$ 30,800 $ 29,800 $ 60,600 $ 12,320 $ 11,920 $ 24,240 $ 824 $ 1,059 1,883$ $ 37,160 12,920$ $ 2,739 855$ 044022 00001C 44 1C 3245 JOHNSON CIR 40%$ 139,100 $ 224,100 $ 363,200 $ 55,640 $ 89,640 $ 145,280 $ 4,940 $ 6,349 11,288$ $ 252,360 107,080$ $ 18,599 7,311$ 044023 00001 44 1 326 E JOHNSON CIR 40%$ 35,100 $ 46,200 $ 81,300 $ 14,040 $ 18,480 $ 32,520 $ 1,106 $ 1,421 2,527$ $ 57,280 24,760$ $ 4,222 1,695$ 044023 00002 44 2 3245 JOHNSON AVE 40%$ 72,700 $ 111,700 $ 184,400 $ 29,080 $ 44,680 $ 73,760 $ 2,508 $ 3,223 5,731$ $ 131,600 57,840$ $ 9,699 3,968$ 044023 00003 44 3 329 N HOLMES ST 40%$ 36,200 $ 45,100 $ 81,300 $ 14,480 $ 18,040 $ 32,520 $ 1,106 $ 1,421 2,527$ $ 57,280 24,760$ $ 4,222 1,695$ 044023 00004 44 4 3248 JOHNSON CIR 40%$ 67,500 $ 116,900 $ 184,400 $ 27,000 $ 46,760 $ 73,760 $ 2,508 $ 3,223 5,731$ $ 131,600 57,840$ $ 9,699 3,968$ 044024 00001 44 1 3209 YALE AVE 40%$ 6,000 $ 34,200 $ 40,200 $ 2,400 $ 13,680 $ 16,080 $ 547 $ 703 1,249$ $ 16,120 40$ 1,188$ (61)$ 044024 00002 44 2 3213 YALE AVE 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 15,600 $ (4,400) $ 1,150 (404)$ 044024 00003 44 3 3219 YALE AVE 25%$ 6,000 $ 9,900 $ 15,900 $ 1,500 $ 2,475 $ 3,975 $ 135 $ 174 309$ $ 4,625 650$ $ 341 32$ 044024 00004 44 4 3225 YALE AVE 25%$ 6,000 $ 21,500 $ 27,500 $ 1,500 $ 5,375 $ 6,875 $ 234 $ 300 534$ $ 8,250 1,375$ $ 608 74$ 044024 00005 44 5 3231 YALE AVE 25%$ 6,000 $ 12,200 $ 18,200 $ 1,500 $ 3,050 $ 4,550 $ 155 $ 199 354$ $ 5,350 800$ $ 394 41$ 044024 00006 44 6 3233 YALE AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044024 00007 44 7 3243 YALE AVE 25%$ 6,000 $ 60,600 $ 66,600 $ 1,500 $ 15,150 $ 16,650 $ 566 $ 728 1,294$ $ 20,600 3,950$ $ 1,518 225$ 044024 00008 44 8 3247 YALE AVE 25%$ 6,000 $ 16,000 $ 22,000 $ 1,500 $ 4,000 $ 5,500 $ 187 $ 240 427$ $ 6,525 1,025$ $ 481 54$ 044024 00009 44 9 3255 YALE AVE 25%$ 6,000 $ 14,200 $ 20,200 $ 1,500 $ 3,550 $ 5,050 $ 172 $ 221 392$ $ 5,975 925$ $ 440 48$ 044024 00010 44 10 3261 YALE AVE 25%$ 6,000 $ 20,000 $ 26,000 $ 1,500 $ 5,000 $ 6,500 $ 221 $ 284 505$ $ 7,800 1,300$ $ 575 70$ 044024 00011 44 11 3269 YALE AVE 25%$ 6,000 $ 35,800 $ 41,800 $ 1,500 $ 8,950 $ 10,450 $ 355 $ 457 812$ $ 8,525 $ (1,925) $ 628 (184)$ 044024 00012 44 12 3273 YALE AVE 25%$ 6,000 $ 67,800 $ 73,800 $ 1,500 $ 16,950 $ 18,450 $ 627 $ 806 1,434$ $ 13,275 $ (5,175) $ 978 (455)$ 044024 00013 44 13 3277 YALE AVE 25%$ 6,000 $ 14,500 $ 20,500 $ 1,500 $ 3,625 $ 5,125 $ 174 $ 224 398$ $ 6,050 925$ $ 446 48$ 044024 00014 44 14 379 N HOLMES ST 25%$ 6,000 $ 13,600 $ 19,600 $ 1,500 $ 3,400 $ 4,900 $ 167 $ 214 $ 381 $ 5,800 900$ $ 427 47$ 044024 00015 44 15 375 N HOLMES ST 25%$ 6,000 $ 17,300 $ 23,300 $ 1,500 $ 4,325 $ 5,825 $ 198 $ 255 453$ $ 6,950 1,125$ $ 512 60$ 044024 00016 44 16 3276 JOHNSON AVE 25%$ 6,000 $ 16,200 $ 22,200 $ 1,500 $ 4,050 $ 5,550 $ 189 $ 243 431$ $ 6,400 850$ $ 472 40$ 044024 00017 44 17 3272 JOHNSON AVE 25%$ 6,000 $ 14,500 $ 20,500 $ 1,500 $ 3,625 $ 5,125 $ 174 $ 224 398$ $ 6,050 925$ $ 446 48$ 044024 00018 44 18 3268 JOHNSON AVE 25%$ 6,000 $ 16,400 $ 22,400 $ 1,500 $ 4,100 $ 5,600 $ 190 $ 245 435$ $ 6,650 1,050$ $ 490 55$ 044024 00019 44 19 3262 JOHNSON AVE 25%$ 6,000 $ 14,200 $ 20,200 $ 1,500 $ 3,550 $ 5,050 $ 172 $ 221 392$ $ 5,950 900$ $ 439 46$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044024 00020 44 20 3256 JOHNSON AVE 25%$ 6,000 $ 11,500 $ 17,500 $ 1,500 $ 2,875 $ 4,375 $ 149 $ 191 340$ $ 5,125 750$ $ 378 38$ 044024 00021 44 21 3254 JOHNSON AVE 25%$ 6,000 $ 26,800 $ 32,800 $ 1,500 $ 6,700 $ 8,200 $ 279 $ 358 637$ $ 9,500 1,300$ $ 700 63$ 044024 00022 44 22 3248 JOHNSON AVE 25%$ 6,000 $ 48,000 $ 54,000 $ 1,500 $ 12,000 $ 13,500 $ 459 $ 590 1,049$ $ 16,650 3,150$ $ 1,227 178$ 044024 00023 44 23 3240 JOHNSON AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,925 925$ $ 437 48$ 044024 00024 44 24 3234 JOHNSON AVE 25%$ 6,000 $ 15,900 $ 21,900 $ 1,500 $ 3,975 $ 5,475 $ 186 $ 239 425$ $ 6,525 1,050$ $ 481 55$ 044024 00025 44 25 3230 JOHNSON AVE 25%$ 6,000 $ 18,700 $ 24,700 $ 1,500 $ 4,675 $ 6,175 $ 210 $ 270 480$ $ 7,400 1,225$ $ 545 66$ 044024 00027 44 27 3214 JOHNSON AVE 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,425 1,225$ $ 547 65$ 044024 00028 44 28 3208 JOHNSON AVE 25%$ 6,000 $ 15,000 $ 21,000 $ 1,500 $ 3,750 $ 5,250 $ 179 $ 229 408$ $ 6,225 975$ $ 459 51$ 044024 00029 44 29 3226 JOHNSON AVE 25%$ 6,000 $ 14,300 $ 20,300 $ 1,500 $ 3,575 $ 5,075 $ 173 $ 222 394$ $ 6,025 950$ $ 444 50$ 044024 00030 44 30 3218 JOHNSON AVE 40%$ 6,000 $ 30,000 $ 36,000 $ 2,400 $ 12,000 $ 14,400 $ 490 $ 629 1,119$ $ 15,840 1,440$ $ 1,167 49$ 044025 00001 44 1 3161 YALE AVE 40%$ 6,000 $ 29,000 $ 35,000 $ 2,400 $ 11,600 $ 14,000 $ 476 $ 612 1,088$ $ 15,000 1,000$ $ 1,106 18$ 044025 00002 44 2 3167 YALE 0% $ 4,500 ‐$ $ 4,500 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044025 00003 44 3 3173 E YALE AVE 25%$ 6,000 $ 30,000 $ 36,000 $ 1,500 $ 7,500 $ 9,000 $ 306 $ 393 699$ $ 10,450 1,450$ $ 770 71$ 044025 00004 44 4 3175 YALE AVE 25%$ 6,000 $ 18,400 $ 24,400 $ 1,500 $ 4,600 $ 6,100 $ 207 $ 267 474$ $ 7,300 1,200$ $ 538 64$ 044025 00005 44 5 3181 YALE AVE 25%$ 6,000 $ 13,600 $ 19,600 $ 1,500 $ 3,400 $ 4,900 $ 167 $ 214 $ 381 $ 5,775 875$ $ 426 45$ 044025 00006 44 6 3189 YALE AVE 0% $ 6,000 $ 15,800 $ 21,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044025 00007 44 7 3193 YALE AVE 25%$ 6,000 $ 13,000 $ 19,000 $ 1,500 $ 3,250 $ 4,750 $ 162 $ 208 369$ $ 5,575 825$ $ 411 42$ 044025 00008 44 8 3199 YALE AVE 25%$ 6,000 $ 13,700 $ 19,700 $ 1,500 $ 3,425 $ 4,925 $ 167 $ 215 383$ $ 5,825 900$ $ 429 47$ 044025 00009 44 9 3200 JOHNSON AVE 25%$ 6,000 $ 17,100 $ 23,100 $ 1,500 $ 4,275 $ 5,775 $ 196 $ 252 449$ $ 6,875 1,100$ $ 507 58$ 044025 00010 44 10 3196 JOHNSON AVE 25%$ 6,000 $ 16,700 $ 22,700 $ 1,500 $ 4,175 $ 5,675 $ 193 $ 248 441$ $ 6,775 1,100$ $ 499 58$ 044025 00011 44 11 3190 JOHNSON AVE 25%$ 6,000 $ 19,900 $ 25,900 $ 1,500 $ 4,975 $ 6,475 $ 220 $ 283 503$ $ 7,775 1,300$ $ 573 70$ 044025 00012 44 12 3186 JOHNSON AVE 25%$ 6,000 $ 16,200 $ 22,200 $ 1,500 $ 4,050 $ 5,550 $ 189 $ 243 431$ $ 6,625 $ 1,075 $ 488 57$ 044025 00013 44 13 0 JOHNSON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044025 00014 44 14 0 JOHNSON 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044025 00015 44 15 3168 JOHNSON 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044025 00016 44 16 3164 JOHNSON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044025 00017 44 17 372 POPE ST 0% $ 6,000 $ 7,800 $ 13,800 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044026 00002 44 2 3147 NATHAN AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044026 00004 44 4 395 POPE ST 25%$ 6,000 $ 10,700 $ 16,700 $ 1,500 $ 2,675 $ 4,175 $ 142 $ 182 324$ $ 4,700 525$ $ 346 22$ 044026 00005 44 5 391 POPE ST 40%$ 6,000 $ 25,300 $ 31,300 $ 2,400 $ 10,120 $ 12,520 $ 426 $ 547 973$ $ 14,160 1,640$ $ 1,044 71$ 044026 00006 44 6 387 POPE ST 40%$ 6,000 $ 24,500 $ 30,500 $ 2,400 $ 9,800 $ 12,200 $ 415 $ 533 948$ $ 13,720 1,520$ $ 1,011 63$ 044026 00007 44 7 381 POPE ST 25%$ 6,000 $ 68,100 $ 74,100 $ 1,500 $ 17,025 $ 18,525 $ 630 $ 810 1,439$ $ 12,125 $ (6,400) $ 894 (546)$ 044026 00008 44 8 375 POPE ST 40%$ 6,000 $ 55,900 $ 61,900 $ 2,400 $ 22,360 $ 24,760 $ 842 $ 1,082 1,924$ $ 6,720 $ (18,040) $ 495 (1,429)$ 044026 00009 44 9 369 POPE ST 25%$ 6,000 $ 16,500 $ 22,500 $ 1,500 $ 4,125 $ 5,625 $ 191 $ 246 437$ $ 6,700 1,075$ $ 494 57$ 044026 00010 44 10 3152 JOHNSON AVE 40%$ 20,000 $ 50,300 $ 70,300 $ 8,000 $ 20,120 $ 28,120 $ 956 $ 1,229 2,185$ $ 28,120 ‐$ $ 2,072 (112)$ 044026 00011 44 11 356 VANDALIA ST 25%$ 6,000 $ 27,500 $ 33,500 $ 1,500 $ 6,875 $ 8,375 $ 285 $ 366 651$ $ 9,725 1,350$ $ 717 66$ 044026 00012 44 12 362 VANDALIA ST 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,125 925$ $ 525 43$ 044026 00013 44 13 366 VANDALIA ST 25%$ 6,000 $ 18,300 $ 24,300 $ 1,500 $ 4,575 $ 6,075 $ 207 $ 265 472$ $ 6,975 900$ $ 514 42$ 044026 00014 44 14 372 VANDALIA ST 25%$ 6,000 $ 18,300 $ 24,300 $ 1,500 $ 4,575 $ 6,075 $ 207 $ 265 472$ $ 6,975 900$ $ 514 42$ 044026 00015 44 15 378 VANDALIA ST 25%$ 6,000 $ 21,400 $ 27,400 $ 1,500 $ 5,350 $ 6,850 $ 233 $ 299 532$ $ 7,900 1,050$ $ 582 50$ 044026 00016 44 16 382 VANDALIA ST 25%$ 6,000 $ 18,500 $ 24,500 $ 1,500 $ 4,625 $ 6,125 $ 208 $ 268 476$ $ 7,025 900$ $ 518 42$ 044026 00017 44 17 390 VANDALIA ST 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,125 925$ $ 525 43$ 044026 00018 44 18 394 VANDALIA ST 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,125 925$ $ 525 43$ 044026 00019 44 19 3133 NATHAN AVE 40%$ 6,000 $ 51,000 $ 57,000 $ 2,400 $ 20,400 $ 22,800 $ 775 $ 996 1,772$ $ 16,000 $ (6,800) $ 1,179 (592)$ 044026 00020 44 20 3141 NATHAN AVE 25%$ 6,000 $ 15,200 $ 21,200 $ 1,500 $ 3,800 $ 5,300 $ 180 $ 232 412$ $ 6,275 975$ $ 462 51$ 044026 00021 44 21 407 E POPE ST 25%$ 6,000 $ 32,500 $ 38,500 $ 1,500 $ 8,125 $ 9,625 $ 327 $ 421 748$ $ 11,250 1,625$ $ 829 81$ 044026 00022 44 22 403 POPE ST 40%$ 6,000 $ 36,000 $ 42,000 $ 2,400 $ 14,400 $ 16,800 $ 571 $ 734 1,305$ $ 15,480 $ (1,320) $ 1,141 (164)$ 044026 00023 44 23 404 VANDALIA ST 40%$ 6,000 $ 55,900 $ 61,900 $ 2,400 $ 22,360 $ 24,760 $ 842 $ 1,082 1,924$ $ 15,920 $ (8,840) $ 1,173 (751)$ 044026 00024 44 24 398 VANDALIA ST 40%$ 6,000 $ 61,900 $ 67,900 $ 2,400 $ 24,760 $ 27,160 $ 923 $ 1,187 2,110$ $ 15,560 $ (11,600) $ 1,147 (964)$ 044027 00001 44 1 3161 E NATHAN AVE 0%$ 10,100 $ 85,900 $ 96,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044027 00002 44 2 3165 NATHAN AVE 25%$ 6,000 $ 17,300 $ 23,300 $ 1,500 $ 4,325 $ 5,825 $ 198 $ 255 $ 453 $ 6,950 1,125$ $ 512 60$ 044027 00003 44 3 3171 NATHAN AVE 0% $ 6,000 $ 4,700 $ 10,700 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044027 00004 44 4 3175 NATHAN AVE 25%$ 6,000 $ 18,400 $ 24,400 $ 1,500 $ 4,600 $ 6,100 $ 207 $ 267 474$ $ 7,300 1,200$ $ 538 64$ 044027 00005 44 5 3181 NATHAN AVE 25%$ 6,000 $ 16,000 $ 22,000 $ 1,500 $ 4,000 $ 5,500 $ 187 $ 240 427$ $ 6,550 1,050$ $ 483 55$ 044027 00006 44 6 3185 NATHAN AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,900 900$ $ 435 46$ 044027 00007 44 7 3195 NATHAN AVE 25%$ 6,000 $ 17,300 $ 23,300 $ 1,500 $ 4,325 $ 5,825 $ 198 $ 255 453$ $ 6,950 1,125$ $ 512 60$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044027 00008 44 8 3199 NATHAN AVE 40%$ 6,000 $ 26,400 $ 32,400 $ 2,400 $ 10,560 $ 12,960 $ 441 $ 566 1,007$ $ 12,560 $ (400) $ 926 (81)$ 044027 00009 44 9 3204 YALE AVE 25%$ 6,000 $ 18,900 $ 24,900 $ 1,500 $ 4,725 $ 6,225 $ 212 $ 272 484$ $ 7,450 1,225$ $ 549 65$ 044027 00010 44 10 3194 YALE AVE 25%$ 6,000 $ 15,400 $ 21,400 $ 1,500 $ 3,850 $ 5,350 $ 182 $ 234 416$ $ 6,375 1,025$ $ 470 54$ 044027 00011 44 11 3190 YALE AVE 25%$ 6,000 $ 13,000 $ 19,000 $ 1,500 $ 3,250 $ 4,750 $ 162 $ 208 369$ $ 7,175 2,425$ $ 529 160$ 044027 00015 44 15 3168 YALE AVE 25%$ 6,000 $ 21,400 $ 27,400 $ 1,500 $ 5,350 $ 6,850 $ 233 $ 299 532$ $ 8,275 1,425$ $ 610 78$ 044027 00016 44 16 3164 YALE AVE 25%$ 6,000 $ 19,300 $ 25,300 $ 1,500 $ 4,825 $ 6,325 $ 215 $ 276 491$ $ 7,550 1,225$ $ 556 65$ 044027 00017 44 17 3186 YALE AVE 25%$ 6,000 $ 13,100 $ 19,100 $ 1,500 $ 3,275 $ 4,775 $ 162 $ 209 371$ $ 5,625 850$ $ 415 44$ 044027 00018 44 18 3180 YALE AVE 25%$ 6,000 $ 20,200 $ 26,200 $ 1,500 $ 5,050 $ 6,550 $ 223 $ 286 509$ $ 7,450 900$ $ 549 40$ 044027 00019 44 19 3176 YALE AVE 40%$ 6,000 $ 50,100 $ 56,100 $ 2,400 $ 20,040 $ 22,440 $ 763 $ 981 1,744$ $ 16,080 $ (6,360) $ 1,185 (558)$ 044027 00020 44 20 3172 YALE AVE 40%$ 6,000 $ 50,500 $ 56,500 $ 2,400 $ 20,200 $ 22,600 $ 768 $ 988 1,756$ $ 15,920 $ (6,680) $ 1,173 (583)$ 044028 00001 44 1 3207 NATHAN AVE 40%$ 6,000 $ 40,900 $ 46,900 $ 2,400 $ 16,360 $ 18,760 $ 638 $ 820 1,458$ $ 15,080 $ (3,680) $ 1,111 (346)$ 044028 00002 44 2 3215 NATHAN AVE 25%$ 6,000 $ 14,100 $ 20,100 $ 1,500 $ 3,525 $ 5,025 $ 171 $ 220 390$ $ 5,925 900$ $ 437 46$ 044028 00003 44 3 3219 NATHAN AVE 25%$ 6,000 $ 20,500 $ 26,500 $ 1,500 $ 5,125 $ 6,625 $ 225 $ 290 515$ $ 7,975 1,350$ $ 588 73$ 044028 00004 44 4 3229 NATHAN AVE 25%$ 6,000 $ 24,300 $ 30,300 $ 1,500 $ 6,075 $ 7,575 $ 258 $ 331 589$ $ 9,150 1,575$ $ 674 86$ 044028 00005 44 5 3233 NATHAN AVE 25%$ 6,000 $ 18,500 $ 24,500 $ 1,500 $ 4,625 $ 6,125 $ 208 $ 268 $ 476 $ 7,325 1,200$ $ 540 64$ 044028 00006 44 6 3239 NATHAN AVE 25%$ 6,000 $ 6,800 $ 12,800 $ 1,500 $ 1,700 $ 3,200 $ 109 $ 140 249$ $ 3,650 450$ $ 269 20$ 044028 00007 44 7 3247 NATHAN AVE 25%$ 6,000 $ 15,300 $ 21,300 $ 1,500 $ 3,825 $ 5,325 $ 181 $ 233 414$ $ 6,325 1,000$ $ 466 52$ 044028 00008 44 8 3253 NATHAN AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,525 825$ $ 407 42$ 044028 00009 44 9 3259 NATHAN AVE 25%$ 6,000 $ 14,500 $ 20,500 $ 1,500 $ 3,625 $ 5,125 $ 174 $ 224 398$ $ 6,075 950$ $ 448 50$ 044028 00010 44 10 3265 NATHAN AVE 25%$ 6,000 $ 17,000 $ 23,000 $ 1,500 $ 4,250 $ 5,750 $ 196 $ 251 447$ $ 6,875 1,125$ $ 507 60$ 044028 00011 44 11 3271 NATHAN AVE 25%$ 6,000 $ 15,900 $ 21,900 $ 1,500 $ 3,975 $ 5,475 $ 186 $ 239 425$ $ 6,500 1,025$ $ 479 54$ 044028 00014 44 14 399 N HOLMES ST 0% $ 6,000 $ 15,100 $ 21,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ $ ‐ ‐$ ‐$ 044028 00015 44 15 3274 YALE AVE 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044028 00016 44 16 3270 YALE AVE 25%$ 6,000 $ 21,400 $ 27,400 $ 1,500 $ 5,350 $ 6,850 $ 233 $ 299 532$ $ 8,250 1,400$ $ 608 76$ 044028 00017 44 17 3264 YALE AVE 40%$ 6,000 $ 30,500 $ 36,500 $ 2,400 $ 12,200 $ 14,600 $ 496 $ 638 1,134$ $ 15,960 1,360$ $ 1,176 42$ 044028 00018 44 18 3258 YALE AVE 40%$ 6,000 $ 30,500 $ 36,500 $ 2,400 $ 12,200 $ 14,600 $ 496 $ 638 1,134$ $ 15,720 1,120$ $ 1,159 24$ 044028 00019 44 19 3254 YALE AVE 25%$ 6,000 $ 13,400 $ 19,400 $ 1,500 $ 3,350 $ 4,850 $ 165 $ 212 377$ $ 5,725 875$ $ 422 45$ 044028 00020 44 20 3248 YALE AVE 25%$ 6,000 $ 47,000 $ 53,000 $ 1,500 $ 11,750 $ 13,250 $ 451 $ 579 1,030$ $ 25,750 12,500$ $ 1,898 868$ 044028 00021 44 21 3244 YALE AVE 25%$ 6,000 $ 25,200 $ 31,200 $ 1,500 $ 6,300 $ 7,800 $ 265 $ 341 606$ $ 9,425 1,625$ $ 695 89$ 044028 00022 44 22 3238 YALE AVE 25%$ 6,000 $ 31,900 $ 37,900 $ 1,500 $ 7,975 $ 9,475 $ 322 $ 414 736$ $ 11,075 1,600$ $ 816 80$ 044028 00023 44 23 3234 YALE AVE 25%$ 6,000 $ 20,200 $ 26,200 $ 1,500 $ 5,050 $ 6,550 $ 223 $ 286 509$ $ 7,875 1,325$ $ 580 71$ 044028 00024 44 24 3230 YALE AVE 25%$ 6,000 $ 54,900 $ 60,900 $ 1,500 $ 13,725 $ 15,225 $ 518 $ 665 1,183$ $ 12,525 $ (2,700) $ 923 (260)$ 044028 00026 44 26 3214 YALE AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,825 825$ $ 429 41$ 044028 00027 44 27 3210 YALE AVE 25%$ 6,000 $ 15,000 $ 21,000 $ 1,500 $ 3,750 $ 5,250 $ 179 $ 229 408$ $ 6,225 975$ $ 459 51$ 044028 00028 44 28 413 N HOLMES ST 40%$ 6,000 $ 46,500 $ 52,500 $ 2,400 $ 18,600 $ 21,000 $ 714 $ 918 1,632$ $ 17,640 $ (3,360) $ 1,300 (332)$ 044028 00029 44 29 409 N HOLMES ST 40%$ 6,600 $ 36,100 $ 42,700 $ 2,640 $ 14,440 $ 17,080 $ 581 $ 746 1,327$ $ 17,640 560$ $ 1,300 (27)$ 044028 00030 44 30 3224 YALE AVE 25%$ 6,000 $ 25,800 $ 31,800 $ 1,500 $ 6,450 $ 7,950 $ 270 $ 347 618$ $ 9,450 1,500$ $ 696 79$ 044028 00031 44 31 3220 YALE AVE 25%$ 6,000 $ 21,600 $ 27,600 $ 1,500 $ 5,400 $ 6,900 $ 235 $ 302 536$ $ 8,325 1,425$ $ 614 77$ 044029 00002 44 2 3221 ALLISON AVE 25%$ 6,000 $ 22,800 $ 28,800 $ 1,500 $ 5,700 $ 7,200 $ 245 $ 315 559$ $ 8,675 1,475$ $ 639 80$ 044029 00003 44 3 3227 ALLISON AVE 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,650 1,125$ $ 416 65$ 044029 00004 44 4 3231 ALLISON AVE 25%$ 6,000 $ 500 $ 6,500 $ 1,500 $ 125 $ 1,625 $ 55 $ 71 126$ $ 3,625 2,000$ $ 267 141$ 044029 00005 44 5 3237 ALLISON AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,000 ‐$ $ 369 (20)$ 044029 00006 44 6 3241 ALLISON AVE 25%$ 6,000 $ 23,700 $ 29,700 $ 1,500 $ 5,925 $ 7,425 $ 252 $ 324 577$ $ 8,975 1,550$ $ 661 85$ 044029 00007 44 7 3249 ALLISON AVE 25%$ 6,000 $ 132,700 $ 138,700 $ 1,500 $ 33,175 $ 34,675 $ 1,179 $ 1,515 2,694$ $ 48,025 13,350$ $ 3,539 845$ 044029 00009 44 9 3267 ALLISON AVE 25%$ 6,000 $ 28,200 $ 34,200 $ 1,500 $ 7,050 $ 8,550 $ 291 $ 374 664$ $ 10,400 1,850$ $ 766 102$ 044029 00010 44 10 3275 ALLISON AVE 25%$ 6,000 $ 20,100 $ 26,100 $ 1,500 $ 5,025 $ 6,525 $ 222 $ 285 507$ $ 7,650 1,125$ $ 564 57$ 044029 00011 44 11 3281 ALLISON AVE 25%$ 6,000 $ 19,000 $ 25,000 $ 1,500 $ 4,750 $ 6,250 $ 213 $ 273 486$ $ 7,500 1,250$ $ 553 67$ 044029 00012 44 12 431 N HOLMES ST 25%$ 6,000 $ 26,800 $ 32,800 $ 1,500 $ 6,700 $ 8,200 $ 279 $ 358 637$ $ 9,975 1,775$ $ 735 98$ 044029 00013 44 13 3264 NATHAN AVE 25%$ 6,000 $ 54,600 $ 60,600 $ 1,500 $ 13,650 $ 15,150 $ 515 $ 662 1,177$ $ 20,850 5,700$ $ 1,537 359$ 044029 00014 44 14 3258 NATHAN AVE 25%$ 6,000 $ 17,000 $ 23,000 $ 1,500 $ 4,250 $ 5,750 $ 196 $ 251 447$ $ 10,175 4,425$ $ 750 303$ 044029 00015 44 15 3252 NATHAN AVE 25%$ 6,000 $ 18,300 $ 24,300 $ 1,500 $ 4,575 $ 6,075 $ 207 $ 265 $ 472 $ 7,275 1,200$ $ 536 64$ 044029 00016 44 16 3248 NATHAN AVE 25%$ 6,000 $ 15,100 $ 21,100 $ 1,500 $ 3,775 $ 5,275 $ 179 $ 231 410$ $ 6,225 950$ $ 459 49$ 044029 00017 44 17 3242 NATHAN AVE 25%$ 6,000 $ 12,600 $ 18,600 $ 1,500 $ 3,150 $ 4,650 $ 158 $ 203 361$ $ 5,450 800$ $ 402 40$ 044029 00018 44 18 3238 NATHAN AVE 25%$ 6,000 $ 23,800 $ 29,800 $ 1,500 $ 5,950 $ 7,450 $ 253 $ 326 579$ $ 9,000 1,550$ $ 663 84$ 044029 00019 44 19 3232 NATHAN AVE 25%$ 6,000 $ 19,500 $ 25,500 $ 1,500 $ 4,875 $ 6,375 $ 217 $ 279 495$ $ 7,800 1,425$ $ 575 80$ 044029 00020 44 20 3224 NATHAN AVE 40%$ 6,000 $ 30,500 $ 36,500 $ 2,400 $ 12,200 $ 14,600 $ 496 $ 638 1,134$ $ 15,640 1,040$ $ 1,153 18$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044029 00021 44 21 3222 NATHAN AVE 25%$ 6,000 $ 16,600 $ 22,600 $ 1,500 $ 4,150 $ 5,650 $ 192 $ 247 439$ $ 6,775 1,125$ $ 499 60$ 044029 00022 44 22 3218 NATHAN AVE 25%$ 6,000 $ 16,700 $ 22,700 $ 1,500 $ 4,175 $ 5,675 $ 193 $ 248 441$ $ 6,800 1,125$ $ 501 60$ 044029 00023 44 23 3214 NATHAN AVE 25%$ 6,000 $ 25,100 $ 31,100 $ 1,500 $ 6,275 $ 7,775 $ 264 $ 340 604$ $ 3,775 $ (4,000) $ 278 (326)$ 044029 00024 44 24 3211 ALLISON AVE 40%$ 10,100 $ 25,800 $ 35,900 $ 4,040 $ 10,320 $ 14,360 $ 488 $ 628 1,116$ $ 14,360 ‐$ $ 1,058 (57)$ 044029 00025 44 25 3215 ALLISON AVE 25%$ 6,000 $ 23,300 $ 29,300 $ 1,500 $ 5,825 $ 7,325 $ 249 $ 320 569$ $ 8,450 1,125$ $ 623 54$ 044029 00026 44 26 3263 ALLISON AVE 25%$ 6,000 $ 15,200 $ 21,200 $ 1,500 $ 3,800 $ 5,300 $ 180 $ 232 412$ $ 6,300 1,000$ $ 464 53$ 044029 00027 44 27 3257 ALLISON AVE 25%$ 6,000 $ 25,500 $ 31,500 $ 1,500 $ 6,375 $ 7,875 $ 268 $ 344 612$ $ 9,525 1,650$ $ 702 90$ 044030 00001 44 1 3135 ALLISON AVE 40%$ 15,200 $ 72,200 $ 87,400 $ 6,080 $ 28,880 $ 34,960 $ 1,189 $ 1,528 2,716$ $ 34,040 $ (920) $ 2,509 (208)$ 044030 00002 44 2 3139 ALLISON AVE 25%$ 6,000 $ 20,000 $ 26,000 $ 1,500 $ 5,000 $ 6,500 $ 221 $ 284 505$ $ 7,800 1,300$ $ 575 70$ 044030 00004 44 4 3163 ALLISON AVE 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,500 375$ $ 111 23$ 044030 00005 44 5 3165 E ALLISON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044030 00006 44 6 3167 ALLISON AVE 25%$ 6,000 $ 21,900 $ 27,900 $ 1,500 $ 5,475 $ 6,975 $ 237 $ 305 542$ $ 8,425 1,450$ $ 621 79$ 044030 00007 44 7 3171 ALLISON AVE 40%$ 6,000 $ 41,300 $ 47,300 $ 2,400 $ 16,520 $ 18,920 $ 643 $ 827 1,470$ $ 15,920 $ (3,000) $ 1,173 (297)$ 044030 00008 44 8 3177 ALLISON AVE 25%$ 6,000 $ 14,600 $ 20,600 $ 1,500 $ 3,650 $ 5,150 $ 175 $ 225 400$ $ 6,100 950$ $ 450 49$ 044030 00009 44 9 3181 ALLISON AVE 25%$ 6,000 $ 138,000 $ 144,000 $ 1,500 $ 34,500 $ 36,000 $ 1,224 $ 1,573 $ 2,797 $ 38,250 2,250$ $ 2,819 22$ 044030 00010 44 10 3185 ALLISON AVE 25%$ 6,000 $ 22,900 $ 28,900 $ 1,500 $ 5,725 $ 7,225 $ 246 $ 316 561$ $ 8,475 1,250$ $ 625 63$ 044030 00011 44 11 3191 ALLISON AVE 25%$ 6,000 $ 67,100 $ 73,100 $ 1,500 $ 16,775 $ 18,275 $ 621 $ 799 1,420$ $ 17,275 $ (1,000) $ 1,273 (147)$ 044030 00012 44 12 3197 ALLISON AVE 25%$ 6,000 $ 25,300 $ 31,300 $ 1,500 $ 6,325 $ 7,825 $ 266 $ 342 608$ $ 9,475 1,650$ $ 698 90$ 044030 00013 44 13 3203 ALLISON 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044030 00014 44 14 3202 NATHAN AVE 0% $ 6,000 $ 23,300 $ 29,300 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044030 00015 44 15 3196 NATHAN AVE 25%$ 6,000 $ 15,500 $ 21,500 $ 1,500 $ 3,875 $ 5,375 $ 183 $ 235 418$ $ 6,375 1,000$ $ 470 52$ 044030 00016 44 16 3192 NATHAN AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,525 $ 825 $ 407 42$ 044030 00017 44 17 3188 NATHAN AVE 25%$ 6,000 $ 15,800 $ 21,800 $ 1,500 $ 3,950 $ 5,450 $ 185 $ 238 423$ $ 6,500 1,050$ $ 479 56$ 044030 00018 44 18 3182 NATHAN AVE 25%$ 6,000 $ 18,200 $ 24,200 $ 1,500 $ 4,550 $ 6,050 $ 206 $ 264 470$ $ 7,200 1,150$ $ 531 61$ 044030 00019 44 19 3178 NATHAN AVE 25%$ 6,000 $ 15,500 $ 21,500 $ 1,500 $ 3,875 $ 5,375 $ 183 $ 235 418$ $ 6,400 1,025$ $ 472 54$ 044030 00020 44 20 3166 NATHAN AVE 25%$ 6,000 $ 17,600 $ 23,600 $ 1,500 $ 4,400 $ 5,900 $ 201 $ 258 458$ $ 7,050 1,150$ $ 520 61$ 044030 00021 44 21 3160 NATHAN AVE 25%$ 6,000 $ 27,800 $ 33,800 $ 1,500 $ 6,950 $ 8,450 $ 287 $ 369 657$ $ 10,275 1,825$ $ 757 101$ 044030 00022 44 22 0 NATHAN 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044030 00023 44 23 3152 NATHAN AVE 25%$ 6,000 $ 19,200 $ 25,200 $ 1,500 $ 4,800 $ 6,300 $ 214 $ 275 490$ $ 7,550 1,250$ $ 556 67$ 044030 00024 44 24 3146 NATHAN AVE 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044030 00025 44 25 3142 NATHAN AVE 25%$ 6,000 $ 13,000 $ 19,000 $ 1,500 $ 3,250 $ 4,750 $ 162 $ 208 369$ $ 5,600 850$ $ 413 44$ 044030 00026 44 26 3136 NATHAN AVE 25%$ 6,000 $ 21,700 $ 27,700 $ 1,500 $ 5,425 $ 6,925 $ 235 $ 303 538$ $ 8,350 1,425$ $ 615 77$ 044030 00027 44 27 3147 E ALLISON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044030 00028 44 28 3153 ALLISON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044031 00001 44 1 3135 PRINCETON AVE 25%$ 6,000 $ 24,600 $ 30,600 $ 1,500 $ 6,150 $ 7,650 $ 260 $ 334 594$ $ 9,250 1,600$ $ 682 87$ 044031 00003 44 3 3151 PRINCETON AVE 25%$ 6,000 $ 19,200 $ 25,200 $ 1,500 $ 4,800 $ 6,300 $ 214 $ 275 490$ $ 7,550 1,250$ $ 556 67$ 044031 00004 44 4 3155 PRINCETON AVE 25%$ 6,000 ‐$ $ 6,000 $ 1,500 $ ‐ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044031 00005 44 5 3161 PRINCETON AVE 25%$ 6,000 $ 20,200 $ 26,200 $ 1,500 $ 5,050 $ 6,550 $ 223 $ 286 509$ $ 26,450 19,900$ $ 1,949 1,440$ 044031 00006 44 6 3167 PRINCETON AVE 25%$ 6,000 $ 45,300 $ 51,300 $ 1,500 $ 11,325 $ 12,825 $ 436 $ 560 997$ $ 24,450 11,625$ $ 1,802 805$ 044031 00007 44 7 3171 PRINCETON AVE 25%$ 6,000 $ 7,700 $ 13,700 $ 1,500 $ 1,925 $ 3,425 $ 116 $ 150 266$ $ 4,650 1,225$ $ 343 77$ 044031 00010 44 10 3197 PRINCETON AVE 25%$ 6,000 $ 36,900 $ 42,900 $ 1,500 $ 9,225 $ 10,725 $ 365 $ 469 833$ $ 11,700 975$ $ 862 29$ 044031 00011 44 11 3201 PRINCETON AVE 25%$ 6,000 $ 10,700 $ 16,700 $ 1,500 $ 2,675 $ 4,175 $ 142 $ 182 324$ $ 4,875 700$ $ 359 35$ 044031 00012 44 12 3202 ALLISON AVE 25%$ 6,000 $ 4,100 $ 10,100 $ 1,500 $ 1,025 $ 2,525 $ 86 $ 110 196$ $ 5,975 3,450$ $ 440 244$ 044031 00013 44 13 3198 ALLISON AVE 25%$ 6,000 $ 24,600 $ 30,600 $ 1,500 $ 6,150 $ 7,650 $ 260 $ 334 594$ $ 9,275 1,625$ $ 684 89$ 044031 00014 44 14 3192 ALLISON AVE 40%$ 6,000 $ 44,400 $ 50,400 $ 2,400 $ 17,760 $ 20,160 $ 685 $ 881 1,566$ $ 14,360 $ (5,800) $ 1,058 (508)$ 044031 00015 44 15 3188 ALLISON AVE 25%$ 6,000 $ 46,000 $ 52,000 $ 1,500 $ 11,500 $ 13,000 $ 442 $ 568 1,010$ $ 23,150 10,150$ $ 1,706 696$ 044031 00016 44 16 3184 ALLISON AVE 25%$ 6,000 $ 13,900 $ 19,900 $ 1,500 $ 3,475 $ 4,975 $ 169 $ 217 387$ $ 5,900 925$ $ 435 48$ 044031 00017 44 17 3178 ALLISON AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,900 900$ $ 435 46$ 044031 00018 44 18 3172 ALLISON AVE 25%$ 6,000 $ 52,300 $ 58,300 $ 1,500 $ 13,075 $ 14,575 $ 496 $ 637 1,132$ $ 19,975 5,400$ $ 1,472 340$ 044031 00019 44 19 3166 ALLISON AVE 25%$ 6,000 $ 105,100 $ 111,100 $ 1,500 $ 26,275 $ 27,775 $ 944 $ 1,214 2,158$ $ 35,700 7,925$ $ 2,631 473$ 044031 00020 44 20 3162 ALLISON AVE 40%$ 6,000 $ 16,100 $ 22,100 $ 2,400 $ 6,440 $ 8,840 $ 301 $ 386 $ 687 $ 11,600 2,760$ $ 855 168$ 044031 00021 44 21 3158 ALLISON AVE 40%$ 6,000 $ 35,100 $ 41,100 $ 2,400 $ 14,040 $ 16,440 $ 559 $ 718 1,277$ $ 11,600 $ (4,840) $ 855 (422)$ 044031 00022 44 22 3152 ALLISON 25%$ 6,000 $ 64,200 $ 70,200 $ 1,500 $ 16,050 $ 17,550 $ 597 $ 767 1,364$ $ 35,500 17,950$ $ 2,616 1,253$ 044031 00023 44 23 3148 ALLISON AVE 25%$ 6,000 $ 18,100 $ 24,100 $ 1,500 $ 4,525 $ 6,025 $ 205 $ 263 468$ $ 7,175 1,150$ $ 529 61$ 044031 00024 44 24 3142 ALLISON AVE 25%$ 6,000 $ 16,800 $ 22,800 $ 1,500 $ 4,200 $ 5,700 $ 194 $ 249 443$ $ 6,825 1,125$ $ 503 60$ 044031 00025 44 25 3136 ALLISON AVE 25%$ 6,000 $ 18,300 $ 24,300 $ 1,500 $ 4,575 $ 6,075 $ 207 $ 265 472$ $ 5,950 $ (125) $ 439 (34)$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044031 00026 44 26 3175 PRINCETON AVE 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 16,320 $ (3,680) $ 1,203 (351)$ 044031 00027 44 27 3181 PRINCETON AVE 40%$ 6,000 $ 44,400 $ 50,400 $ 2,400 $ 17,760 $ 20,160 $ 685 $ 881 1,566$ $ 16,320 $ (3,840) $ 1,203 (364)$ 044031 00028 44 28 3187 PRINCETON AVE 40%$ 6,000 $ 44,100 $ 50,100 $ 2,400 $ 17,640 $ 20,040 $ 681 $ 876 1,557$ $ 15,560 $ (4,480) $ 1,147 (410)$ 044031 00029 44 29 3191 PRINCETON AVE 25%$ 6,000 $ 20,800 $ 26,800 $ 1,500 $ 5,200 $ 6,700 $ 228 $ 293 521$ $ 8,050 1,350$ $ 593 73$ 044031 00030 44 30 3145 PRINCETON AVE 25%$ 6,000 $ 20,800 $ 26,800 $ 1,500 $ 5,200 $ 6,700 $ 228 $ 293 521$ $ 8,075 1,375$ $ 595 75$ 044031 00031 44 31 0 PRINCETON AVE 0% $ 5,100 ‐$ $ 5,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044032 00001 44 1 3211 PRINCETON AVE 25%$ 6,000 $ 17,300 $ 23,300 $ 1,500 $ 4,325 $ 5,825 $ 198 $ 255 453$ $ 5,800 $ (25) $ 427 (25)$ 044032 00002 44 2 3215 PRINCETON AVE 25%$ 6,000 $ 13,200 $ 19,200 $ 1,500 $ 3,300 $ 4,800 $ 163 $ 210 373$ $ 5,650 850$ $ 416 43$ 044032 00003 44 3 3221 PRINCETON AVE 25%$ 6,000 $ 21,000 $ 27,000 $ 1,500 $ 5,250 $ 6,750 $ 230 $ 295 524$ $ 7,925 1,175$ $ 584 60$ 044032 00004 44 4 3227 PRINCETON AVE 25%$ 6,000 $ 10,200 $ 16,200 $ 1,500 $ 2,550 $ 4,050 $ 138 $ 177 315$ $ 4,725 675$ $ 348 34$ 044032 00005 44 5 3231 PRINCETON AVE 25%$ 6,000 $ 29,600 $ 35,600 $ 1,500 $ 7,400 $ 8,900 $ 303 $ 389 692$ $ 10,850 1,950$ $ 800 108$ 044032 00006 44 6 3239 PRINCETON AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,525 825$ $ 407 42$ 044032 00007 44 7 3243 PRINCETON AVE 25%$ 6,000 $ 13,700 $ 19,700 $ 1,500 $ 3,425 $ 4,925 $ 167 $ 215 383$ $ 5,825 900$ $ 429 47$ 044032 00008 44 8 3249 PRINCETON AVE 25%$ 6,000 $ 18,800 $ 24,800 $ 1,500 $ 4,700 $ 6,200 $ 211 $ 271 482$ $ 7,450 1,250$ $ 549 67$ 044032 00009 44 9 3253 PRINCETON AVE 25%$ 6,000 $ 17,000 $ 23,000 $ 1,500 $ 4,250 $ 5,750 $ 196 $ 251 $ 447 $ 6,675 925$ $ 492 45$ 044032 00010 44 10 3257 PRINCETON AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,525 825$ $ 407 42$ 044032 00011 44 11 3263 PRINCETON AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 4,425 $ (75) $ 326 (24)$ 044032 00012 44 12 3265 PRINCETON AVE 40%$ 6,000 $ 54,000 $ 60,000 $ 2,400 $ 21,600 $ 24,000 $ 816 $ 1,049 1,865$ $ 18,920 $ (5,080) $ 1,394 (470)$ 044032 00013 44 13 3273 PRINCETON AVE 25%$ 6,000 $ 15,400 $ 21,400 $ 1,500 $ 3,850 $ 5,350 $ 182 $ 234 416$ $ 6,100 750$ $ 450 34$ 044032 00014 44 14 3275 PRINCETON AVE 40%$ 6,000 $ 61,200 $ 67,200 $ 2,400 $ 24,480 $ 26,880 $ 914 $ 1,175 2,089$ $ 16,640 $ (10,240) $ 1,226 (862)$ 044032 00015 44 15 3281 PRINCETON AVE 25%$ 6,000 $ 16,900 $ 22,900 $ 1,500 $ 4,225 $ 5,725 $ 195 $ 250 445$ $ 6,800 1,075$ $ 501 56$ 044032 00016 44 16 469 N HOLMES ST 25%$ 6,000 $ 11,900 $ 17,900 $ 1,500 $ 2,975 $ 4,475 $ 152 $ 196 348$ $ 5,250 $ 775 $ 387 39$ 044032 00017 44 17 463 N HOLMES ST 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,525 825$ $ 407 42$ 044032 00018 44 18 3276 ALLISON AVE 25%$ 6,000 $ 16,800 $ 22,800 $ 1,500 $ 4,200 $ 5,700 $ 194 $ 249 443$ $ 6,800 1,100$ $ 501 58$ 044032 00019 44 19 3268 ALLISON AVE 25%$ 6,000 $ 21,900 $ 27,900 $ 1,500 $ 5,475 $ 6,975 $ 237 $ 305 542$ $ 8,425 1,450$ $ 621 79$ 044032 00020 44 20 3262 ALLISON AVE 25%$ 6,000 $ 25,600 $ 31,600 $ 1,500 $ 6,400 $ 7,900 $ 269 $ 345 614$ $ 9,575 1,675$ $ 706 92$ 044032 00021 44 21 3258 ALLISON AVE 25%$ 6,000 $ 22,200 $ 28,200 $ 1,500 $ 5,550 $ 7,050 $ 240 $ 308 548$ $ 8,425 1,375$ $ 621 73$ 044032 00022 44 22 3252 ALLISON AVE 25%$ 6,000 $ 15,500 $ 21,500 $ 1,500 $ 3,875 $ 5,375 $ 183 $ 235 418$ $ 6,350 975$ $ 468 50$ 044032 00023 44 23 3248 ALLISON AVE 25%$ 6,000 $ 17,500 $ 23,500 $ 1,500 $ 4,375 $ 5,875 $ 200 $ 257 456$ $ 7,000 1,125$ $ 516 59$ 044032 00024 44 24 3240 ALLISON AVE 25%$ 6,000 $ 25,500 $ 31,500 $ 1,500 $ 6,375 $ 7,875 $ 268 $ 344 612$ $ 9,400 1,525$ $ 693 81$ 044032 00025 44 25 3236 ALLISON AVE 25%$ 6,000 $ 13,300 $ 19,300 $ 1,500 $ 3,325 $ 4,825 $ 164 $ 211 375$ $ 5,625 800$ $ 415 40$ 044032 00026 44 26 3232 ALLISON AVE 25%$ 6,000 $ 18,200 $ 24,200 $ 1,500 $ 4,550 $ 6,050 $ 206 $ 264 470$ $ 7,275 1,225$ $ 536 66$ 044032 00027 44 27 3228 ALLISON AVE 25%$ 6,000 $ 21,600 $ 27,600 $ 1,500 $ 5,400 $ 6,900 $ 235 $ 302 536$ $ 8,175 1,275$ $ 602 66$ 044032 00028 44 28 3222 ALLISON AVE 25%$ 6,000 $ 14,000 $ 20,000 $ 1,500 $ 3,500 $ 5,000 $ 170 $ 219 389$ $ 5,900 900$ $ 435 46$ 044032 00029 44 29 3216 ALLISON AVE 25%$ 6,000 $ 14,200 $ 20,200 $ 1,500 $ 3,550 $ 5,050 $ 172 $ 221 392$ $ 5,975 925$ $ 440 48$ 044032 00030 44 30 3212 ALLISON AVE 25%$ 6,000 $ 22,100 $ 28,100 $ 1,500 $ 5,525 $ 7,025 $ 239 $ 307 546$ $ 8,475 1,450$ $ 625 79$ 044033 00009C 44 9C 0 BON AIR 25%$ 6,000 ‐$ $ 6,000 $ 1,500 $ ‐ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044033 00011 44 11 553 BON AIR ST 25%$ 6,000 $ 15,000 $ 21,000 $ 1,500 $ 3,750 $ 5,250 $ 179 $ 229 408$ ‐$ $ (5,250) ‐$ (408)$ 044033 00012 44 12 551 BON AIR ST 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,175 775$ $ 455 36$ 044033 00013 44 13 547 BON AIR ST 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 13,520 $ (6,480) $ 996 (558)$ 044033 00015 44 15 537 BON AIR ST 25%$ 6,000 $ 13,900 $ 19,900 $ 1,500 $ 3,475 $ 4,975 $ 169 $ 217 387$ $ 5,875 900$ $ 433 46$ 044033 00016 44 16 533 BON AIR ST 25%$ 6,000 $ 21,100 $ 27,100 $ 1,500 $ 5,275 $ 6,775 $ 230 $ 296 526$ $ 8,175 1,400$ $ 602 76$ 044033 00017 44 17 517 BON AIR ST 25%$ 6,000 $ 36,100 $ 42,100 $ 1,500 $ 9,025 $ 10,525 $ 358 $ 460 818$ $ 12,325 1,800$ $ 908 91$ 044033 00018 44 18 513 BON AIR 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044033 00019 44 19 514 E BON AIR ST 25%$ 6,000 $ 12,900 $ 18,900 $ 1,500 $ 3,225 $ 4,725 $ 161 $ 206 367$ $ 5,575 850$ $ 411 44$ 044033 00020 44 20 518 BON AIR ST 25%$ 6,000 $ 13,600 $ 19,600 $ 1,500 $ 3,400 $ 4,900 $ 167 $ 214 381$ $ 5,750 850$ $ 424 43$ 044033 00021 44 21 524 BON AIR ST 25%$ 6,000 $ 12,600 $ 18,600 $ 1,500 $ 3,150 $ 4,650 $ 158 $ 203 361$ $ 5,450 800$ $ 402 40$ 044033 00022 44 22 528 BON AIR ST 25%$ 6,000 $ 17,600 $ 23,600 $ 1,500 $ 4,400 $ 5,900 $ 201 $ 258 458$ $ 7,050 1,150$ $ 520 61$ 044033 00023 44 23 534 BON AIR ST 25%$ 6,000 $ 13,000 $ 19,000 $ 1,500 $ 3,250 $ 4,750 $ 162 $ 208 369$ $ 5,600 850$ $ 413 44$ 044033 00024 44 24 538 E BON AIR ST 25%$ 6,000 $ 18,100 $ 24,100 $ 1,500 $ 4,525 $ 6,025 $ 205 $ 263 468$ $ 6,900 875$ $ 509 40$ 044033 00025 44 25 544 BON AIR ST 25%$ 6,000 $ 16,200 $ 22,200 $ 1,500 $ 4,050 $ 5,550 $ 189 $ 243 $ 431 $ 6,600 1,050$ $ 486 55$ 044033 00026 44 26 548 BON AIR ST 25%$ 6,000 $ 13,700 $ 19,700 $ 1,500 $ 3,425 $ 4,925 $ 167 $ 215 383$ $ 5,800 875$ $ 427 45$ 044033 00027 44 27 554 BON AIR ST 25%$ 6,000 $ 13,100 $ 19,100 $ 1,500 $ 3,275 $ 4,775 $ 162 $ 209 371$ $ 5,625 850$ $ 415 44$ 044033 00028 44 28 558 BON AIR ST 25%$ 6,000 $ 12,700 $ 18,700 $ 1,500 $ 3,175 $ 4,675 $ 159 $ 204 363$ $ 5,500 825$ $ 405 42$ 044033 00029 44 29 566 BON AIR ST 25%$ 6,000 $ 14,200 $ 20,200 $ 1,500 $ 3,550 $ 5,050 $ 172 $ 221 392$ $ 5,975 925$ $ 440 48$ 044033 00040 44 40 567 E HOLMES RD 25%$ 6,000 $ 19,300 $ 25,300 $ 1,500 $ 4,825 $ 6,325 $ 215 $ 276 491$ $ 7,250 925$ $ 534 43$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044033 00041 44 41 561 N HOLMES ST 40%$ 6,000 $ 71,300 $ 77,300 $ 2,400 $ 28,520 $ 30,920 $ 1,051 $ 1,351 2,402$ $ 18,040 $ (12,880) $ 1,330 (1,073)$ 044033 00042 44 42 557 N HOLMES ST 25%$ 6,000 $ 10,400 $ 16,400 $ 1,500 $ 2,600 $ 4,100 $ 139 $ 179 319$ $ 4,725 625$ $ 348 30$ 044033 00043 44 43 553 N HOLMES ST 40%$ 6,000 $ 48,000 $ 54,000 $ 2,400 $ 19,200 $ 21,600 $ 734 $ 944 1,678$ $ 18,560 $ (3,040) $ 1,368 (310)$ 044033 00044 44 44 547 N HOLMES ST 25%$ 6,000 $ 23,100 $ 29,100 $ 1,500 $ 5,775 $ 7,275 $ 247 $ 318 565$ $ 8,800 1,525$ $ 649 83$ 044033 00045 44 45 543 N HOLMES ST 40%$ 6,000 $ 37,500 $ 43,500 $ 2,400 $ 15,000 $ 17,400 $ 592 $ 760 1,352$ $ 11,760 $ (5,640) $ 867 (485)$ 044033 00046 44 46 537 N HOLMES ST 40%$ 6,000 $ 34,000 $ 40,000 $ 2,400 $ 13,600 $ 16,000 $ 544 $ 699 1,243$ $ 16,400 400$ $ 1,209 (35)$ 044033 00047 44 47 535 N HOLMES ST 25%$ 6,000 $ 13,200 $ 19,200 $ 1,500 $ 3,300 $ 4,800 $ 163 $ 210 373$ $ 5,675 875$ $ 418 45$ 044033 00048 44 48 533 N HOLMES ST 25%$ 6,000 $ 23,400 $ 29,400 $ 1,500 $ 5,850 $ 7,350 $ 250 $ 321 571$ $ 8,375 1,025$ $ 617 46$ 044033 00049 44 49 523 N HOLMES 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044033 00050 44 50 517 N HOLMES ST 25%$ 6,000 $ 17,900 $ 23,900 $ 1,500 $ 4,475 $ 5,975 $ 203 $ 261 464$ $ 7,125 1,150$ $ 525 61$ 044033 00051 44 51 513 N HOLMES ST 25%$ 6,000 $ 16,000 $ 22,000 $ 1,500 $ 4,000 $ 5,500 $ 187 $ 240 427$ $ 6,550 1,050$ $ 483 55$ 044033 00052 44 52 503 N HOLMES ST 25%$ 6,000 $ 33,700 $ 39,700 $ 1,500 $ 8,425 $ 9,925 $ 337 $ 434 771$ $ 12,175 2,250$ $ 897 126$ 044033 00053 44 53 3272 PRINCETON AVE 25%$ 6,000 $ 18,500 $ 24,500 $ 1,500 $ 4,625 $ 6,125 $ 208 $ 268 476$ $ 7,350 1,225$ $ 542 66$ 044033 00054 44 54 3268 PRINCETON AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 4,650 150$ $ 343 (7)$ 044033 00055 44 55 3264 PRINCETON AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 $ 350 $ 5,300 800$ $ 391 41$ 044033 00056 44 56 3260 PRINCETON AVE 25%$ 6,000 $ 18,500 $ 24,500 $ 1,500 $ 4,625 $ 6,125 $ 208 $ 268 476$ $ 7,350 1,225$ $ 542 66$ 044033 00057 44 57 3254 PRINCETON AVE 25%$ 6,000 $ 20,900 $ 26,900 $ 1,500 $ 5,225 $ 6,725 $ 229 $ 294 523$ $ 8,000 1,275$ $ 590 67$ 044033 00058 44 58 3248 PRINCETON AVE 25%$ 6,000 $ 12,000 $ 18,000 $ 1,500 $ 3,000 $ 4,500 $ 153 $ 197 350$ $ 5,300 800$ $ 391 41$ 044033 00059 44 59 3244 PRINCETON AVE 25%$ 6,000 $ 17,100 $ 23,100 $ 1,500 $ 4,275 $ 5,775 $ 196 $ 252 449$ $ 6,900 1,125$ $ 509 60$ 044033 00060 44 60 3240 PRINCETON AVE 25%$ 6,000 $ 15,300 $ 21,300 $ 1,500 $ 3,825 $ 5,325 $ 181 $ 233 414$ $ 6,325 1,000$ $ 466 52$ 044033 00061 44 61 3236 PRINCETON AVE 25%$ 6,000 $ 12,100 $ 18,100 $ 1,500 $ 3,025 $ 4,525 $ 154 $ 198 352$ $ 5,300 775$ $ 391 39$ 044033 00062 44 62 3232 PRINCETON AVE 25%$ 6,000 $ 9,500 $ 15,500 $ 1,500 $ 2,375 $ 3,875 $ 132 $ 169 301$ $ 4,375 $ 500 $ 322 21$ 044033 00063 44 63 3226 PRINCETON AVE 25%$ 6,000 $ 13,200 $ 19,200 $ 1,500 $ 3,300 $ 4,800 $ 163 $ 210 373$ $ 5,675 875$ $ 418 45$ 044033 00064 44 64 3222 PRINCETON AVE 25%$ 6,000 $ 15,000 $ 21,000 $ 1,500 $ 3,750 $ 5,250 $ 179 $ 229 408$ $ 6,275 1,025$ $ 462 55$ 044033 00065 44 65 3216 PRINCETON AVE 25%$ 6,000 $ 12,500 $ 18,500 $ 1,500 $ 3,125 $ 4,625 $ 157 $ 202 359$ $ 5,450 825$ $ 402 42$ 044033 00066 44 66 0 PRINCETON 25%$ 3,300 ‐$ $ 3,300 $ 825 ‐$ $ 825 $ 28 $ 36 64$ $ 825 ‐$ $ 61 (3)$ 044033 00067 44 67 512 MALCOMB ST 40%$ 6,000 $ 54,800 $ 60,800 $ 2,400 $ 21,920 $ 24,320 $ 827 $ 1,063 1,890$ $ 14,800 $ (9,520) $ 1,091 (799)$ 044033 00068 44 68 518 MALCOLM 25%$ 6,000 $ 84,100 $ 90,100 $ 1,500 $ 21,025 $ 22,525 $ 766 $ 984 1,750$ $ 25,250 2,725$ $ 1,861 111$ 044033 00069 44 69 524 MALCOLM 25%$ 6,000 $ 22,800 $ 28,800 $ 1,500 $ 5,700 $ 7,200 $ 245 $ 315 559$ $ 8,650 1,450$ $ 638 78$ 044033 00070 44 70 528 MALCOLM 25%$ 6,000 $ 20,900 $ 26,900 $ 1,500 $ 5,225 $ 6,725 $ 229 $ 294 523$ $ 8,100 1,375$ $ 597 74$ 044033 00071 44 71 534 MALCOMB ST 25%$ 6,000 $ 13,900 $ 19,900 $ 1,500 $ 3,475 $ 4,975 $ 169 $ 217 387$ $ 5,875 900$ $ 433 46$ 044033 00072 44 72 538 MALCOMB ST 25%$ 6,000 ‐$ $ 6,000 $ 1,500 ‐$ $ 1,500 $ 51 $ 66 117$ $ 1,500 ‐$ $ 111 (6)$ 044033 00074 44 74 548 MALCOLM 25%$ 6,000 $ 19,100 $ 25,100 $ 1,500 $ 4,775 $ 6,275 $ 213 $ 274 488$ $ 7,525 1,250$ $ 555 67$ 044033 00075 44 75 554 MALCOMB ST 25%$ 6,000 $ 20,100 $ 26,100 $ 1,500 $ 5,025 $ 6,525 $ 222 $ 285 507$ $ 7,825 1,300$ $ 577 70$ 044033 00076 44 76 558 MALCOLM 25% $ 100 ‐$ $ 100 $ 25 ‐$ $ 25 $ 1 $ 1 2$ $ 25 ‐$ $ 2 (0)$ 044034 00001 44 1 3137 MADRID AVE 25%$ 6,000 $ 12,700 $ 18,700 $ 1,500 $ 3,175 $ 4,675 $ 159 $ 204 363$ $ 5,500 825$ $ 405 42$ 044034 00002 44 2 3141 MADRID AVE 25%$ 6,000 $ 20,300 $ 26,300 $ 1,500 $ 5,075 $ 6,575 $ 224 $ 287 511$ $ 7,900 1,325$ $ 582 71$ 044034 00003 44 3 3149 MADRID AVE 25%$ 6,000 $ 12,800 $ 18,800 $ 1,500 $ 3,200 $ 4,700 $ 160 $ 205 365$ $ 5,550 850$ $ 409 44$ 044034 00004 44 4 3153 MADRID AVE 40%$ 6,000 $ 43,000 $ 49,000 $ 2,400 $ 17,200 $ 19,600 $ 666 $ 857 1,523$ $ 16,240 $ (3,360) $ 1,197 (326)$ 044034 00005 44 5 3159 MADRID AVE 25%$ 6,000 $ 16,600 $ 22,600 $ 1,500 $ 4,150 $ 5,650 $ 192 $ 247 439$ $ 6,725 1,075$ $ 496 57$ 044034 00006 44 6 3165 MADRID 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044034 00007 44 7 3167 MADRID AVE 25%$ 6,000 $ 17,700 $ 23,700 $ 1,500 $ 4,425 $ 5,925 $ 201 $ 259 460$ $ 7,075 1,150$ $ 521 61$ 044034 00008 44 8 3173 MADRID AVE 25%$ 6,000 $ 28,200 $ 34,200 $ 1,500 $ 7,050 $ 8,550 $ 291 $ 374 664$ $ 10,500 1,950$ $ 774 110$ 044034 00009 44 9 3179 MADRID AVE 25%$ 6,000 $ 22,800 $ 28,800 $ 1,500 $ 5,700 $ 7,200 $ 245 $ 315 559$ $ 8,525 1,325$ $ 628 69$ 044034 00010 44 10 3185 MADRID 0% $ 6,000 $ 39,100 $ 45,100 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044034 00011 44 11 3191 MADRID AVE 40%$ 6,000 $ 52,700 $ 58,700 $ 2,400 $ 21,080 $ 23,480 $ 798 $ 1,026 1,824$ $ 16,120 $ (7,360) $ 1,188 (636)$ 044034 00013 44 13 523 MALCOMB ST 25%$ 6,000 $ 8,900 $ 14,900 $ 1,500 $ 2,225 $ 3,725 $ 127 $ 163 289$ $ 4,300 575$ $ 317 27$ 044034 00014 44 14 515 MALCOMB ST 40%$ 6,000 $ 44,000 $ 50,000 $ 2,400 $ 17,600 $ 20,000 $ 680 $ 874 1,554$ $ 15,680 $ (4,320) $ 1,156 (398)$ 044034 00015 44 15 511 MALCOLM 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044034 00016 44 16 3202 PRINCETON AVE 0% $ 6,000 ‐$ $ 6,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044034 00017 44 17 3196 PRINCETON AVE 40%$ 6,000 $ 30,500 $ 36,500 $ 2,400 $ 12,200 $ 14,600 $ 496 $ 638 $ 1,134 $ 15,800 1,200$ $ 1,164 30$ 044034 00018 44 18 3192 PRINCETON AVE 25%$ 6,000 $ 13,100 $ 19,100 $ 1,500 $ 3,275 $ 4,775 $ 162 $ 209 371$ $ 5,650 875$ $ 416 45$ 044034 00019 44 19 3186 PRINCETON AVE 25%$ 6,000 $ 10,000 $ 16,000 $ 1,500 $ 2,500 $ 4,000 $ 136 $ 175 311$ $ 4,625 625$ $ 341 30$ 044034 00020 44 20 3182 PRINCETON AVE 25%$ 6,000 $ 17,800 $ 23,800 $ 1,500 $ 4,450 $ 5,950 $ 202 $ 260 462$ $ 7,075 1,125$ $ 521 59$ 044034 00021 44 21 3176 PRINCETON AVE 25%$ 6,000 $ 17,100 $ 23,100 $ 1,500 $ 4,275 $ 5,775 $ 196 $ 252 449$ $ 6,875 1,100$ $ 507 58$ 044034 00022 44 22 3172 PRINCETON AVE 25%$ 6,000 $ 15,700 $ 21,700 $ 1,500 $ 3,925 $ 5,425 $ 184 $ 237 422$ $ 6,450 1,025$ $ 475 54$ Binghampton TIF District Parcels 2016 2017 Difference Difference Assessment Appriased Assesed Total Estimated Tax Estimated Tax Estimated Tax 2017 2017 PARCELID WARD PARCEL Address Appraised Land Total Apprasial Assessed Land 2017 from 2017 from Ratio Building Building Assessment (City) (County) (Total) ASSESSMENT Estimated Tax 2016 2016 Tax Assessment 044034 00023 44 23 3166 PRINCETON AVE 25%$ 6,000 $ 15,900 $ 21,900 $ 1,500 $ 3,975 $ 5,475 $ 186 $ 239 425$ $ 6,525 1,050$ $ 481 55$ 044034 00024 44 24 3162 PRINCETON AVE 25%$ 6,000 $ 13,300 $ 19,300 $ 1,500 $ 3,325 $ 4,825 $ 164 $ 211 375$ $ 5,700 875$ $ 420 45$ 044034 00025 44 25 3158 PRINCETON AVE 25%$ 6,000 $ 13,500 $ 19,500 $ 1,500 $ 3,375 $ 4,875 $ 166 $ 213 379$ $ 5,700 825$ $ 420 41$ 044034 00026 44 26 3152 PRINCETON AVE 25%$ 6,000 $ 13,500 $ 19,500 $ 1,500 $ 3,375 $ 4,875 $ 166 $ 213 379$ $ 5,775 900$ $ 426 47$ 044034 00027 44 27 3146 PRINCETON AVE 25%$ 6,000 $ 13,500 $ 19,500 $ 1,500 $ 3,375 $ 4,875 $ 166 $ 213 379$ $ 5,775 900$ $ 426 47$ 044034 00028 44 28 3140 PRINCETON AVE 25%$ 6,000 $ 15,500 $ 21,500 $ 1,500 $ 3,875 $ 5,375 $ 183 $ 235 418$ $ 6,375 1,000$ $ 470 52$ 044034 00029 44 29 3136 PRINCETON AVE 25%$ 6,900 $ 10,100 $ 17,000 $ 1,725 $ 2,525 $ 4,250 $ 145 $ 186 330$ $ 5,750 1,500$ $ 424 94$ 044034 00030 44 30 3201 MADRID AVE 40%$ 6,000 $ 44,400 $ 50,400 $ 2,400 $ 17,760 $ 20,160 $ 685 $ 881 1,566$ $ 16,640 $ (3,520) $ 1,226 (340)$ 044034 00031 44 31 3197 MADRID AVE 25%$ 6,000 $ 15,600 $ 21,600 $ 1,500 $ 3,900 $ 5,400 $ 184 $ 236 420$ $ 6,325 925$ $ 466 47$ 044035 00013C 44 13C 547 MALCOMB ST 0%$ 33,000 ‐$ $ 33,000 ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ ‐$ 044036 00001C 44 1C 3155 SUMMER AVE 40%$ 270,900 $ 38,600 $ 309,500 $ 108,360 $ 15,440 $ 123,800 $ 4,209 $ 5,410 9,619$ $ 165,600 41,800$ $ 12,205 2,585$ 044036 00005C 44 5C 3171 SUMMER AVE 40%$ 380,400 $ 429,600 $ 810,000 $ 152,160 $ 171,840 $ 324,000 $ 11,016 $ 14,159 25,175$ $ 343,920 19,920$ $ 25,347 172$ 044036 00007 44 7 3177 SUMMER AVE AVE 40%$ 48,600 $ 65,800 $ 114,400 $ 19,440 $ 26,320 $ 45,760 $ 1,556 $ 2,000 3,556$ $ 46,840 1,080$ $ 3,452 (103)$ 044036 00008C 44 8C 3206 BROAD AVE 40%$ 189,400 $ 92,700 $ 282,100 $ 75,760 $ 37,080 $ 112,840 $ 3,837 $ 4,931 8,768$ $ 112,840 ‐$ $ 8,316 (451)$ 044036 00010C 44 10C 3195 SUMMER AVE 40%$ 101,300 $ 139,000 $ 240,300 $ 40,520 $ 55,600 $ 96,120 $ 3,268 $ 4,200 $ 7,469 $ 146,560 50,440$ $ 10,801 3,333$ 044036 00025 44 25 0 BROAD AVE 40%$ 20,600 ‐$ $ 20,600 $ 8,240 ‐$ $ 8,240 $ 280 $ 360 640$ $ 8,240 ‐$ $ 607 (33)$ 044036 00026 44 26 3158 BROAD AVE 40%$ 28,900 $ 63,000 $ 91,900 $ 11,560 $ 25,200 $ 36,760 $ 1,250 $ 1,606 2,856$ $ 40,520 3,760$ $ 2,986 130$ 044036 00027 44 27 3152 BROAD AVE 40%$ 26,500 $ 16,100 $ 42,600 $ 10,600 $ 6,440 $ 17,040 $ 579 $ 745 1,324$ $ 14,800 $ (2,240) $ 1,091 (233)$ 044036 00028C 44 28C 568 VANDALIA ST 40%$ 34,100 $ 43,900 $ 78,000 $ 13,640 $ 17,560 $ 31,200 $ 1,061 $ 1,363 2,424$ $ 28,320 $ (2,880) $ 2,087 (337)$ 044036 00030 44 30 VANDALIA 40%$ 13,100 ‐$ $ 13,100 $ 5,240 ‐$ $ 5,240 $ 178 $ 229 407$ $ 400 $ (4,840) $ 29 (378)$ 044036 00031C 44 31C 580 VANDALIA ST 40%$ 24,800 $ 88,900 $ 113,700 $ 9,920 $ 35,560 $ 45,480 $ 1,546 $ 1,987 3,534$ $ 48,560 3,080$ $ 3,579 45$ 044036 00035 44 35 0 VANDALIA ST 40%$ 13,000 $ 1,900 $ 14,900 $ 5,200 $ 760 $ 5,960 $ 203 $ 260 463$ $ 6,280 $ 320 $ 463 (0)$ 044036 00036C 44 36C 606 VANDALIA ST 40%$ 24,600 $ 52,300 $ 76,900 $ 9,840 $ 20,920 $ 30,760 $ 1,046 $ 1,344 2,390$ $ 33,000 2,240$ $ 2,432 42$ 044036 00037C 44 37C 3166 BROAD AVE 40%$ 147,300 $ 12,100 $ 159,400 $ 58,920 $ 4,840 $ 63,760 $ 2,168 $ 2,786 4,954$ $ 73,560 9,800$ $ 5,421 467$ 044037 00001 44 1 3213 SUMMER AVE 40%$ 26,400 $ 35,800 $ 62,200 $ 10,560 $ 14,320 $ 24,880 $ 846 $ 1,087 1,933$ $ 24,080 $ (800) $ 1,775 (158)$ 044037 00002 44 2 3217 SUMMER AVE 40%$ 28,400 $ 27,800 $ 56,200 $ 11,360 $ 11,120 $ 22,480 $ 764 $ 982 1,747$ $ 22,480 ‐$ $ 1,657 (90)$ 044037 00003 44 3 3221 SUMMER AVE 40%$ 44,200 $ 36,800 $ 81,000 $ 17,680 $ 14,720 $ 32,400 $ 1,102 $ 1,416 2,517$ $ 25,920 $ (6,480) $ 1,910 (607)$ 044037 00004C 44 4C 3231 SUMMER AVE 40%$ 58,200 $ 1,800 $ 60,000 $ 23,280 $ 720 $ 24,000 $ 816 $ 1,049 1,865$ $ 23,360 $ (640) $ 1,722 (143)$ 044037 00006 44 6 3237 SUMMER AVE 40%$ 116,700 $ 232,000 $ 348,700 $ 46,680 $ 92,800 $ 139,480 $ 4,742 $ 6,095 10,838$ $ 141,880 2,400$ $ 10,457 (381)$ 044037 00007 44 7 3251 SUMMER AVE 40%$ 108,200 $ 48,100 $ 156,300 $ 43,280 $ 19,240 $ 62,520 $ 2,126 $ 2,732 4,858$ $ 57,880 $ (4,640) $ 4,266 (592)$ 044037 00008C 44 8C 3255 SUMMER AVE 40%$ 104,300 $ 142,000 $ 246,300 $ 41,720 $ 56,800 $ 98,520 $ 3,350 $ 4,305 7,655$ $ 99,360 840$ $ 7,323 (332)$ 044037 00009C 44 9C 3271 SUMMER AVE 40%$ 115,500 $ 124,100 $ 239,600 $ 46,200 $ 49,640 $ 95,840 $ 3,259 $ 4,188 7,447$ $ 95,840 ‐$ $ 7,063 (383)$ 044037 00010 44 10 3279 SUMMER AVE 40%$ 63,100 $ 61,600 $ 124,700 $ 25,240 $ 24,640 $ 49,880 $ 1,696 $ 2,180 3,876$ $ 46,920 $ (2,960) $ 3,458 (418)$ 044037 00011 44 11 611 N HOLMES ST 40%$ 32,700 $ 120,200 $ 152,900 $ 13,080 $ 48,080 $ 61,160 $ 2,079 $ 2,673 4,752$ $ 55,000 $ (6,160) $ 4,054 (699)$ 044037 00014 44 14 596 MALCOMB 25%$ 4,500 ‐$ $ 4,500 $ 1,125 ‐$ $ 1,125 $ 38 $ 49 87$ $ 1,125 ‐$ $ 83 (5)$ 044037 00015 44 15 602 E MALCOMB ST 25%$ 4,500 $ 7,600 $ 12,100 $ 1,125 $ 1,900 $ 3,025 $ 103 $ 132 235$ $ 2,750 $ (275) $ 203 (32)$ 044037 00016 44 16 606 MALCOMB ST 25%$ 4,500 $ 21,900 $ 26,400 $ 1,125 $ 5,475 $ 6,600 $ 224 $ 288 513$ $ 5,200 $ (1,400) $ 383 (130)$ 044037 00018 44 18 610 MALCOMB ST 25%$ 4,500 $ 24,600 $ 29,100 $ 1,125 $ 6,150 $ 7,275 $ 247 $ 318 565$ $ 7,050 $ (225) $ 520 (46)$ Total $ 60,334,100 $ 138,865,300 $ 199,199,400 $ 18,021,665 $ 42,101,995 $ 60,123,660 $ 2,044,204 $ 2,627,404 4,671,608$ $ 67,901,730 7,778,070$ $ 5,004,358 332,749$