|
CABARRUS COUNTY
<br />
<br /> PROPOSED SEWER FACILITIES
<br />
<br /> TAX ASSESSMENT AS A FUNCTION OF PROJECT COST
<br />
<br /> NOVEMBER 21, 198&
<br />
<br /> BOND INTEREST RATE (~): 7
<br /> BOND TERM (YEARS): 20
<br /> DISTRICT VALUATION: ":~607~oob~obo
<br />
<br /> PRO3ECT ANNUAL TAX TAX/YEAR
<br /> COST DEBT SVC RATE ($50,000 HOME)
<br />
<br /> $1,000,000 $94.400 $0.0156 $7.78
<br /> 1,500,000 141 600 0.0255 11.66
<br /> 2,000,000 188 800 0.0511 15.55
<br /> 2,500,000 256 000 0.0589 19.44
<br /> 5,000,000 2B5 200 0.0467 25.55
<br /> 5,500,000 550 400 0.0544 27.22
<br /> 4,000,000 577 600 0.0622 5!.10
<br /> 4,500,000 424 BOO 0.0700 54.99
<br /> 5~000,000 472.000 0.0778 58.88
<br /> 5,500,000 519 200 0.0855 42.77
<br /> 6,000,000 566 400 0.0955 46.66
<br /> 6,500,000 615 600 0.1011 50.54
<br /> 7,000,000 660 BO0 0.1089 54.45
<br /> 7,500,000 707 900 0.1166 58.51
<br /> 8,000,000 755 100 0.1244 62.20
<br /> 8,500,000 BO2 500 0.1522 66.09
<br /> 9,000,000 849 500 0.1400 69.98
<br /> 9,500,000 896 700 0.1477 75.86
<br /> 10,000,000 945 900 0.1555 77.75
<br /> 10,500,000 991 100 0.1655 S1.64
<br /> 11,000,000 1,058,500 0.1711 85.55
<br /> 11,500,000 1,085,500 0.1788 89.42
<br /> 12,000,000 1,152,700 0.1866 95.50
<br /> 12,500,000 1,179,900 0.1944 97.19
<br /> 15,000~000 1,227,100 0.2022 I01.0B
<br /> 15,500,000 1,274,500 0.2099 104.97
<br /> 14,000,000 1,521,500 0.2177 108.86
<br /> 14,500,000 1,568,700 0.2255 112.74
<br /> 15~000,000 1~415,900 0.2533 116.65
<br /> 15,500,000 1,465,100 0.2410 120.52
<br /> l&,O00,O00 1,510~500 0.24B8 124.41
<br /> 16,500,000 1~557~500 0.2566 12B.29
<br /> 17,000,000 1,604,700 0.2644 152.1B
<br /> 17~500,000 1,651,900 0.2721 156.07
<br /> 1B,O00,O00 1,699,100 0.2799 159.96
<br /> 18~500,000 1,746,500 0.2B77 145.85
<br /> 19~000,000 1,795~500 0.2955 147.75
<br /> 19~500,000 1,840~700 0.5052 151.62
<br /> 20,000~000 1~887,900 0.5110 155.51
<br />
<br />HDR INFRASTRUCTURE INC. FILENAME:CSSTAXD 21-Nov-B6
<br />
<br />
<br />
|