Laserfiche WebLink
<br />B6/15/1995 11:42 612-336-4565 <br /> <br />NUMBER OF UNITS <br /> <br />TAXESlUNlT <br />TOTAL TAXES <br />TAXES TO CITY 075" <br />LAND LEASE <br /> <br />l1F <br /> <br />i <br />. n ,. u. <br /> <br />TOTAL CASH FLOW Tb CITY <br /> <br />ASSUMPTIONS <br /> <br />~______.z:: <br /> <br />INFLAl10N RATE <br />DISCOUNT RATE <br /> <br />4.00cr. <br />8.00% <br /> <br />MSP <br /> <br />AGE B3 <br /> <br />COUPARATlVE CASH FL.OW BENEFITS <br />TO THE <br />CITY OF ROSEVILLE <br /> <br /> MaP DOMINIUM ROTTLUND <br /> -== -=---- ~_..;:- <br /> 288 180 124 <br /> 11.450 .1.850 $2.0D0 <br />1414,100 $264.000 $248.000 <br />1311,025 $188,000 $180,000 <br />S2OO.000 SO SO <br />(S254.ooo) to SO <br /> 1..1 I... <br />t257.025 "98.000 1188.000 <br />If ... _....~c; --.-.. <br />COMPARATIVE CASH FLDW BENEFITS <br /> TO THE <br /> CITY OF ROSEVlL.LE <br /> (NET PRESeNT VALUE) <br /> <br />MSP <br />..... <br /> <br />DOMINUM <br /> <br />ROmUND <br /> <br />......-..--.. <br /> <br />=-_..... <br /> <br />o <br />I <br />I <br />NET PRESENT VAlUE!(26 VAS) $3.820.508 <br />---~ <br /> <br />12.284.643 <br /> <br />$2.746.180 <br /> <br />---*--~. <br /> <br />_===sac... <br />