Laserfiche WebLink
CREDIT AGAINST COST CALCULATION—MANDATORY <br /> STATE MATCH CREDIT <br /> BOECKH Inde $101.63 x OSPI Allowance 80 x State Match % 0.00% x student factor 0.277 = $0 (elementary) <br /> BOECKH Inde $101.63 x OSPI Allowance 100 x State Match % 0.00% x student factor 0.116 = $0 (middle school) <br /> BOECKH Inde $101.63 x OSPI Allowance 120 x State Match % 0.00% x student factor 0.12 = $0 (high school) <br /> TOTAL STATE MATCH CREDIT = $0 <br /> TAX PAYMENT CREDIT <br /> [((1+ interest 6.08% ) 10 years to pay off bond) - 1] / [interest rate 6.08% x <br /> (1 + interest r 6.08% )" 10 years to pay off bond I x 0.00285 capital levy rate x <br /> assessed value $152,997 = $3,197 (tax payment credit) <br /> IMPACT FEE CALCULATION <br /> SITE ACQUISITION COST $1,310 <br /> FACILITY CONSTRUCTION COST $5,560 <br /> RELOCATABLE FACILITIES COST(PORTABLES) $13 <br /> (LESS STATE MATCH CREDIT) $0 <br /> (LESS TAX PAYMENT CREDIT) ($3,197) <br /> (LESS COUNTY DISCOUNT) ($1,843) <br /> (LESS ELECTIVE DISTRICT DISCOUNT) $0 <br /> FINAL IMPACT PEEPER UNIT $1,843 . <br /> A•2 <br />