Laserfiche WebLink
Bradford Schools <br />Roseville Project - Old Law <br />-------------------------------- <br />- <br />Tax Capacity Rate <br />Reinvest,inent Rate/Cap Interest <br />Market to Tax Capacity %-School <br />Market to Tax Capacity %-School <br />Market to Tax Capacity %-Housing <br />Base Value Lot 2 Block 1 <br />Base Value Lot 3 Block 1 <br />Base Assessed Value Total <br />Current Taxes: <br />MB200-02 <br />0.960000 <br />5.00% <br />0.00% <br />5.25% Over 100,000 <br />3.30% First 100,000 <br />4.10% <------ <br />Market Tax <br />Value Capacity <br />-------------------- <br />0 0 <br />0 0 <br />0 0 <br />0 <---- Est <br />New Tax Capacity - School <br />49,920 <br />New Tax Capacity - Housing <br />32,800 <br />0 <br />New Tax Capacity - <br />New Tax Capacity - <br />0 <br />Total <br />82,720 <br />Total Taxes - School <br />47,923 <br />31,488 <br />Total Taxes - Housing <br />0 <br />Total Taxes - <br />0 <br />Total Taxes - <br />Taxes Per Sq. Ft. - School <br />$2.97 <br />Taxes Per Unit - Housing <br />$2,624.00 <br />Sq. Ft. Of School <br />16,146 <br />Units of Housing <br />12 <br />Costs <br />------------------------ <br />Soil Correction <br />350,000 <br />P.A.Y.G. Fees Legal 1.5% <br />5,250 <br />P.A.Y.G. Fees Fiscal 1.5% <br />5,250 <br />viscount To Fund 27a <br />7,000 <br />0 <br />Relo - <br />0 <br />Demo - <br />367,500 <br />Net Project Costs <br />367,500 <br />Present Value Amount <br />125,931 <br />Net Difference <br />(241,569) <br />Prepared by Publicorp Inc. <br />Page 1' <br />MB2 <br />