|
Taxpayer Information sheet:
<br /> O:peratlons Sr Maintenance it;not,included,in the Taxpayer;information sheet. ,
<br /> Estimated additional cost per household or-.hook up;is,between$15;000 and$20 000.
<br /> Scenerio 1: $51.2 Million assumed for Phase 1 and 50 million for Phase 2&3
<br /> Avg;Addtitonal
<br /> Debt Cost A B A-B New Tax Assessment. Taxto PCoperty
<br /> Per year Debt cost Peryear Total for 40 Rooms Tax PHASE 1.2,&3 Total for 40 Total WIIF Debt Exclusion Oyirper less Rooms
<br /> Debt "i n Y'eafl�� ,, Yea(��63Sr'+ tB�,r7.-q0 Total Debt years Debt -Offset Pervearcost years Debt *WIIF Cost Cost through Peryearadded taxoffset -
<br /> Forgiveness �. +k ase.1 +�Please 2: a P a e 3!_ Cost Cost per taxpayer Cost Per year 3 phases(40 vrs) to Town Tax ep r veal
<br /> 25% t i ry$ i rk a $� $338 $10,145 ($83) $25S $7,647 $131 $7,920 $124 = $255
<br /> 12% +, �. i } �1_ $397 $11,904 ($83) $314 $9,406 $131 $7,920 $183 .$314.
<br /> 5% + $4$s o u $S42j $428 $12,851 ($83) $345 $1Q353 $131 $7,920 $214 $$45
<br /> 0% ,�•i.$Lj3 , �;, �$1F9.( 1 ,x, .` 14 $451 $13,527 ($83) $368 $11,029 $131 $7,920 $237 _ $b8
<br /> *WIIF starts at$131 per year and over 40 years increases to$486 in Final year.
<br /> Scenerio 2: $51.2 Million Phase 1,less 3.25 million grant Phase 2&3 assumed$50 million per phase
<br /> A4gJAdditiorial '-
<br /> Debt Cost A B A-B New Tax Assessment: Talklo.PCoperty>':
<br /> Per year Debt cost Per year Total for 40 Rooms Tax PHASE 1.2,&3 Total for 40 Total WIIF Debt Exclusion Owrie?less Rooms
<br /> Debt wr h Yeaz3Sft -„ Y.a,T65; a'i4eQr101 Total Debt years Debt Offset Per year cost years Debt *WIIFCost Cost through Peryearadded tasoffset
<br /> Forgiveness Pase1 �.Phaase>�2;�• je Rltasa:3'� Cost Cost per taxpayer Cost - Pervear 3 phases(40 vrs) to Town Tax - er7 ear
<br /> 25%l� gi,,=x07 .c r ' ,� 1-'r.• � ,y1,2 $331 $9,927 ($83) 248 $7,429 $131 7,920 $117 ._$248
<br /> 12%, ' ;$4?,6 s - u131; r $388 $11,648 ($83) 305 $9,150 $131 7,920 $174 -
<br /> 5% $419 $12,575 ($83) 336 $10,076 $131 7,920 $205
<br /> 0%,` $� I `S14A h :.w am 14 $4411 $13,236 ($83) $.1581 $10,738 $131 7,920 $2.27 $358
<br /> *WIIF starts at$131 peryear and over 40 years increases to$486 in Final year.
<br /> Page 5
<br />
|