Loading...
Commercial Tax Revenue Projection Northampton 11-29-06 XLSSheet3 Sheet2 Sheet1 Light Industrial Office Mixed-Use Retail Assisted Living Commercial Tax Revenue Projections for Village Hill Square Feet Cost/SF Land Value Tax Rate Tax Revenue Total Total Revenue Total SF Total SF with AL Subtotal Revenue Estimated by TCB in July,1999 Current estimate by MDFA as of November, 2006 MDFA ESTIMATES BASED ON CURRENT MARKET CONDITIONS 1999.00 101000.00 $53.00 $15.05 $80,562.65 1000.00 244000.00 $68.18 $15.05 $250,370.60 1000.00 23000.00 $60.00 $15.05 $20,769.00 1000.00 22000.00 $67.00 $15.05 $22,183.70 1000.00 390000.00 $373,885.95 56250.00 $89.00 $15.05 $75,344.06 1000.00 446250.00 $449,230.01 2006.00 128000.00 $75.00 $1,100,000.00 $10.89 $116,523.00 1000.00 129000.00 $100.00 $1,200,000.00 $10.89 $153,549.00 1000.00 50000.00 $100.00 $800,000.00 $10.89 $63,162.00 1000.00 30000.00 $80.00 $300,000.00 $10.89 $29,403.00 1000.00 337000.00 $362,637.00 80000.00 $140.00 $1,000,000.00 $10.89 $132,858.00 1000.00 417000.00 $495,495.00