Laserfiche WebLink
<br />ertl <br /> <br />~ , <br /> <br />f' J '6 cl" - <br /> <br />- ~' <br />7.. \ I t1')! () () f} <br /> <br />1'\ p,l ,of" (p,"D I+"A"~ <br /> <br />COMPARATIVE CASH FLOW BENEFITS <br />TO THE <br />CITY OF ROSEVILLE <br />(HIGH DENSITY SCENARIO) <br /> <br />\00\ t=o~ <br />\) 'i-t;;lh'l I t--Jl:>;"'fl 0 N <br /> <br /> MSP DOMINIUM ROTTLUND <br /> ,0 Cc,1T1\6IC ----- ---------- ---------- <br /> ----- ---------- ---------- <br />NUMBER OF UNITS ,'f''' Af7T 292 160 124 <br /> 1'100 /I,{1 TrT. 'I.. <br />TAXES/UNIT i1.0 Ic-l1A~ $1,450 $1,650 $2,000 <br />TOTAL TAXES $423,400 $264,000 $248,000 <br />TAXES TO CITY @75% "1 If 'i"~ $317,550 $198,000 $186,000 <br />LAND LEASE (. ') 'fJ.-~ $200,000 $0 $0 <br />TIF t " ($254,000) $0 $0 <br />TOTAL CASH FLOW TO CITY $263,550 $198,000 $186,000 <br /> -------- -------- -------- <br /> -------- -------- -------- <br /> <br />COMPARATIVE CASH FLOW BENEFITS <br />TO THE <br />CITY OF ROSEVILLE <br />(NET PRESENT VALUE) <br /> <br />ASSUMPTIONS <br /> <br />-------------- <br />-------------- <br /> <br />INFLATION RATE 4.00% <br />DISCOUNT RATE 8.00% <br /> <br />MSP <br /> <br />DOMINIUM <br /> <br />ROTTLUND <br /> <br />----- <br />----- <br /> <br />---------- <br />---------- <br /> <br />---------- <br />---------- <br /> <br />NET PRESENT VALUE (25 YRS) $3,925,798 <br /> <br />$2,284,643 <br /> <br />$2,746,180 <br /> <br />--------- <br />--------- <br /> <br />--------- <br />--------- <br /> <br />--------- <br />--------- <br /> <br />, c <br />~" J <br /> <br />t, <br />