Laserfiche WebLink
<br />86/15/1995 11:42 612-336-4565 <br /> <br />MSP <br /> <br />COMPARATIVE CASH FLOW BENEFITS <br />mTHE <br />CITY OF ROSEVlLLE <br /> <br /> MSP DOMINIUM ROTTLUND <br /> -=-- .....--. .z;:....~. <br />NUMBER OF UNITS 242 160 124 <br />TAXeSlUNIT 11,400 $1,850 12,000 <br />TOTAL TAXES 1338,800 1284.000 1248.000 <br />TAXES TO CMY 075~ 1264.100 1188.000 1188.000 <br />LAND LEASE 1200.000 SO SO <br />TlF (1254.000) $0 SO , <br />I <br />TOTAL CASH FLOW TO CITY t2OO,100 1198.000 '186.000 <br /> ..u..___ ......:==- ...-.. <br /> COMPARATIVE CASH FLOYI BENEFITS <br /> TO THE <br /> CITY OF ROSEVILLE <br /> (NeT PRESENT VALUE) <br /> <br />ASSUMPTIONS <br /> <br />11:;;..___--= <br /> <br />INFLATION RATE 4.00" <br />DISCOUNT RATE 8.00" <br /> <br />MSP <br /> <br />DOMINIUM ROmUND <br />____a .......... <br />12.2&4.843 12.748.180 <br />--.. ......... <br /> <br />--= <br /> <br />NET PRESENT VALUE ~26 VAS) 12.943.874 <br /> <br />-"'-::::::~r= <br /> <br />AGE 85 <br /> <br />t <br />