|
<br />Table 2. Net Fiscal Losses Generated 55-House Kempenaar
<br />Case II: $170,000 Per-House Assessment, 30 Year Impact
<br />
<br />~ $6,000,000
<br />'='
<br />
<br />..0
<br />~.
<br />o
<br />.~ ~
<br />e~
<br />~ "0
<br />~ 0
<br />o
<br />~.
<br />-;;
<br />~
<br />;i:
<br />
<br />
<br />
<br />0%
<br />
<br />$2,793,274
<br />
<br />
<br />4%
<br />
<br />$2,177,654
<br />
<br />
<br />6%
<br />
<br />Discount Rate
<br />
<br />$1,742,056
<br />
<br />
<br />8%
<br />
<br />$1,425,656
<br />
<br />Subdivision
<br />
<br />$U90,086
<br />
<br />Table 3. Net Fiscal Losses Generated by 55-House Kempenaar Valley Subdivision
<br />Case III: $150,000 Per-House Assessment, 30 Year Impact
<br />
<br />;:;.
<br />z
<br />
<br />$4.500,000
<br />$4,000,000
<br />$3,500,000
<br />$3,000,000
<br />$2,500,000
<br />$2,000,000
<br />$1,500,000
<br />$1,000,000
<br />$500,000
<br />$0
<br />
<br />os
<br />....
<br />:::
<br />:I
<br />o
<br /><J ~
<br />r:.n r.n
<br />Q ;
<br />"" -
<br />r.n '0
<br />~ Q
<br />r;r; 00
<br />~ :1',
<br />0\
<br />
<br />$6,000,000
<br />$5,500,000
<br />$5,000,000
<br />$4,500,000
<br />$4,000,000
<br />$3,500,000
<br />$3,000,000
<br />$2,500,000
<br />
<br />",;
<br />~
<br />'"
<br />~
<br />....
<br />I))
<br />Z
<br />
<br />$] ,500,000
<br />
<br />
<br />$500,000
<br />$0
<br />
<br />$5,545,393
<br />
<br />
<br />$3,083,359
<br />
<br />
<br />0%
<br />
<br />$2,404,122
<br />
<br />
<br />40/
<br />/0
<br />
<br />6%
<br />
<br />Discount Rate
<br />
<br />8%
<br />
<br />23
<br />
<br />$1,923.49]
<br />, $] ,574,366
<br />$] ,314,419
<br />
<br />
<br />
<br />10%
<br />
<br />12%
<br />
|