|
<br />~
<br />
<br />Computyp,wq1
<br />August, 1994
<br />Updated: 12/12/94
<br />OPTION 1:
<br />
<br />Page 1 of 2
<br />COMPUTYPE CITY BENEFITS/COST COMPARISON
<br />
<br />
<br />7
<br />
<br />57,000 43,000
<br />75,000 25,000
<br />$36.00 $30,00
<br />$2,700,000,00 $750,000.00
<br />4.60% 4,60%
<br />$124,200.00 $34,500.00
<br />$869,400.00 $241 ,500.00
<br />120 25
<br />$16 $7
<br />$3,993,600 $364,000
<br />$27,955,200.00 $2,548,000.00
<br />
<br />100,000
<br />
<br />EXISTING AREAS IN SQ,FT.
<br />
<br />PROPOSED RENOVATION
<br />
<br />100,000
<br />
<br />VALUE PER S,F,
<br />
<br />TOTAL BLDG, VALUE
<br />
<br />$3,450,000.00
<br />
<br />TAX RATE:
<br />
<br />ANNUAL PROP, TAXES
<br />
<br />$158,700.00
<br />
<br />PROP.TAX TOTAL IN YEARS: 7
<br />
<br />$1,110,900,00
<br />
<br />ESTIMATED JOBS
<br />
<br />145
<br />
<br />ESTIMATED WAGE RATE PER HOUR:
<br />
<br />ESTIMATED ANNUAL WAGES
<br />
<br />$4,357,600.00
<br />
<br />WAGES TOTAL IN YEARS:
<br />
<br />$30,503,200.00
<br />
<br />OPTION 2: COMPUTYPE LEAVES OFFICE/WAREHOUSING TOTAL
<br />
<br />EXISTING AREAS IN SQ,FT, 57,000 43,000
<br />PROPOSED RENOVATION 0 100,000
<br />VALUE PER S,F, $36,00 $30,00
<br />TOTAL BLDG. VALUE $0,00 $3,000,000,00
<br />TAX RATE: 4,60% 4.60%
<br />ANNUAL PROP, TAXES $0,00 $138,000,00
<br />PROP.TAX TOTAL IN YEARS: 7 $0.00 $966,000.00
<br />ESTIMATED JOBS 0 100
<br />ESTIMATED WAGE RATE PER HOUR: $16 $7
<br />ESTIMATED ANNUAL WAGES $0 $1,456,000
<br />WAGES TOTAL IN YEARS: 7 $0.00 $10,192,000.00
<br />
<br />100,000
<br />
<br />100,000
<br />
<br />$3,000,000.00
<br />
<br />$138,000,00
<br />
<br />$966,000.00
<br />
<br />100
<br />
<br />$1,456,000.00
<br />
<br />$10,192,000.00
<br />
|