Laserfiche WebLink
a <br />t <br />W <br />.4 <br />,T FEE WORKSHEET <br />,TT SCHOOL DISTRICT <br />TIPLE FAMILY RESIDENTIAL — 2 BDRM OR MORE <br />SITE ACQUISITION COST <br />acres needed 0.00 x <br />acres needed 0.00 x <br />acres needed 0.00 x <br />TOTAL SITE ACQUISITION COST <br />SCHOOL CONSTRUCTION COST <br />total const. cost $22,574,312 <br />total const. cost $0 <br />total const. cost $0 <br />cost per acre $0 / capacity (# students) 0 x student factor <br />cost per acre $0 / capacity (# students) 0 x student factor <br />cost per acre $0 / capacity (# students) 0 x student factor <br />/ capacity (# students) 433 x student factor <br />/ capacity(# students) 0 x student factor <br />/ capacity (# students) 0 x student factor <br />Total Square Feet <br />$0 <br />/ Total Square Feet <br />$6,526 <br />of Permanent Space (District) <br />2,230,509 <br />of School Facilities <br />$0 <br />TOTAL FACILITY CONSTRUCTION COST <br />($2,398) <br />(LESS COUNTY DISCOUNT) <br />($2,0(4) <br />-E MATCH CREDIT <br />$0 <br />$6,882 <br />(elementary) <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />90 x <br />State Match % <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />120 x <br />State Match % <br />BOECKH Index $154.22 <br />x OSPI Allowance <br />130 x <br />State Match % <br />TOTAL STATE MATCH CREDIT <br />PAYMENT CREDIT <br />[((I+ interest rate 4.60% ) ^ <br />t0 <br />years to pay offbond) - <br />1] / <br />(1 + interest rate 4.60% )^ <br />10 <br />years to pay offbond ] <br />x <br />assessed value $126,902 <br />ACT FEE CALCULATION <br />SITE ACQUISITION COST <br />$0 <br />FACILITY CONSTRUCTION COST <br />$6,526 <br />RELOCATABLE FACILITIES COST (PORTABLES) <br />$0 <br />(LESS STATE MATCH CREDIT) <br />$0 <br />(LESS TAX PAYMENT CREDIT) <br />($2,398) <br />(LESS COUNTY DISCOUNT) <br />($2,0(4) <br />(LESS ELECTIVE DISTRICT DISCOUNT) <br />$0 <br />FINAL IMPACT FEE PER UNIT $2,064 <br />2,352,083 <br />0.00% x student factor <br />0.000/0 x student factor <br />0.00% x student factor <br />0.132 <br />$0 <br />(elementary) <br />0.056 = <br />$0 <br />(middle school) <br />0.075 = <br />$0 <br />(high school) <br />_ <br />$0 <br />0.132 = <br />$6,882 <br />(elementary) <br />0.056 = <br />$0 <br />(middle school) <br />0.075 = <br />$0 <br />(high school) <br />Subtotal <br />$6,882 <br />[ interest rate 4.60% x <br />0.00240 capital levy rate x <br />94.83% <br />$6,526 <br />0.132 = $0 (elementary) <br />0.056 = $0 (middle school) <br />0.075 = $0 (high school) <br />_ $0 <br />$2,398 (tax payment credit) <br />