Laserfiche WebLink
w <br />`11-Aug-89 <br />Roseville Project - <br />New Law <br />------------------------------------------- <br />------------------------ <br />----------------- <br />New Market Value- School <br />988,000 <br />Inflation Rate <br />0.00% <br />New Market Value - Housing <br />800,000 <br />Present Value Rate <br />7.50% <br />New Market Value - <br />0 <br />Collection Rate <br />100.00% <br />New Market Value - <br />Fiscal Disparities <br />40.00% <br />Total <br />---------- <br />1,788,000" <br />2 <br />Tax Capacity Rate <br />0.960000 <br />Reinvestment Rate/Cap <br />Interest <br />5.00% <br />49,920 <br />0.00% <br />New Tax Capacity - School <br />Market to Tax Capacity <br />%-School <br />5.25% <br />Over 100,000 <br />New Tax Capacity - Housing <br />27,040 <br />Market to Tax Capacity <br />%-School <br />3.30% <br />First 100,000 <br />New Tax Capacity - <br />0 <br />New Tax Capacity - <br />0 <br />Market to Tax Capacity <br />%-Housing <br />3.38% <br /><------ <br />76,960 <br />Total <br />Total Taxes - School <br />47,923 <br />Total Taxes - Housing <br />25,958 <br />Market <br />Tax <br />Total Taxes - <br />0 <br />Value <br />Capacity <br />Total Taxes - <br />0 <br />Base Value Lot 2 Block 1 <br />0 <br />0 <br />0 <br />Taxes Per Sq. Ft. - School <br />$2.97 <br />Base Value Lot 3 Plock 1 <br />0 <br />Taxes Per Unit - Housing <br />$2,163.20 <br />-------------------- <br />Sq. Ft. Of School <br />16,146 <br />Base Assessed Value Total <br />0 <br />0 <br />Units of Housing <br />12 <br />Costs <br />Soil Correction <br />350,000 <br />P.A.Y.G. Fees Legal 1.5% <br />5,250 <br />0 <br /><----Est <br />P.A.Y.G. Fees Fiscal 1.5% <br />5,250 <br />Current Taxes: <br />Discount To Fund 2% <br />7,000 <br />Relo - <br />0 <br />0 _ <br />0 <br />emo---------- <br />367,500 <br />Net Project Costs 367,500 <br />Present Value Amount 125,931 <br />Net Difference (241,569) <br />MB200-02 Prepared by Publicorp Inc. MB2 <br />