Laserfiche WebLink
n <br />CD <br />W <br />kCT FEE WORKSHEET <br />RETT SCHOOL DISTRICT <br />GLE-FAMELY RESIDENTIAL <br />P ACQUISITION COST <br />/ Total Square Feet <br />of Permanent Space (District) <br />acres needed 0.00 x <br />cost per acre <br />$0 / capacity (# students) <br />0 <br />x <br />student factor <br />0.299 = <br />$0 <br />(elementary) <br />acres needed 0.00 x <br />cost per acre <br />$0 / capacity (# students) <br />0 <br />x <br />student factor <br />0.141 = <br />$0 <br />(middle school) <br />acres needed 0.00 x <br />cost per acre <br />$0 / capacity (# students) <br />0 <br />x <br />student factor <br />0.152 = <br />$0 <br />(high school) <br />TOTAL SITE ACQUISITION COST <br />x student factor 0.299 = <br />$0 <br />(elementary) <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />= <br />$0 <br />0.000/0 <br />OOL CONSTRUCTION COST <br />$0 <br />(middle school) <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />130 x <br />State Match % <br />0.000/. <br />x student factor 0.152 = <br />total const. cost $22,574,312 <br />/ <br />capacity (# students) <br />433 <br />x <br />student factor <br />0.299 = <br />$15,588 <br />(elementary) <br />total const. cost $0 <br />/ <br />capacity (# students) <br />0 <br />x <br />student factor <br />0.141 = <br />$0 <br />(middle school) <br />total const. cost $0 <br />/ <br />capacity (# students) <br />0 <br />x <br />student factor <br />0.152 = <br />$0 <br />(high school) <br />10 <br />years to pay off bond ] <br />x <br />0.00240 capital levy rate x <br />Subtotal <br />assessed value $235,050 <br />$15,588 <br />Total Square Feet <br />/ Total Square Feet <br />of Permanent Space (District) <br />2,230,509 <br />of School Facilities <br />2,352,083 <br />= <br />94.83% <br />TOTAL FACILITY CONSTRUCTION COST <br />$14,782 <br />STATE MATCH CREDIT <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />90 x <br />State Match % <br />0.00% <br />x student factor 0.299 = <br />$0 <br />(elementary) <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />120 x <br />State Match % <br />0.000/0 <br />x student factor 0.141 = <br />$0 <br />(middle school) <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />130 x <br />State Match % <br />0.000/. <br />x student factor 0.152 = <br />$0 <br />(high school) <br />TOTAL STATE MATCH CREDIT <br />= <br />$0 <br />TAX PAYMENT CREDIT <br />[((l+ interest rate 4.60% ) A <br />10 <br />years to pay off bond) - <br />1 ] / <br />[ interest rate <br />4.60% x <br />(1 + interest rate 4.60% )A <br />10 <br />years to pay off bond ] <br />x <br />0.00240 capital levy rate x <br />assessed value $235,050 <br />= <br />$4,442 <br />(tax payment credit) <br />IMPACT FEE CALCULATION <br />SITE ACQUISITION COST <br />$0 <br />FACILITY CONSTRUCTION COST <br />$14,782 <br />RELOCATABLE FACILITIES COST (PORTABLES) <br />$0 <br />(LESS STATE MATCH CREDIT) <br />$0 <br />(LESS TAX PAYMENT CREDIT) <br />($4,442) <br />(LESS COUNTY DISCOUNT) <br />($5,170) <br />(LESS ELECTIVE DISTRICT DISCOUNT) <br />$0 <br />FINAL IMPACT FEE PER UNIT $5,170 <br />