Orange County NC Website
Browse       Search
r <br />TABLE 16 [CONTINUED] <br />PUBLIC SCHOOL CAPITAL NEEDS, COSTS, AND IMPACT FEES <br />CHAPEL HILL - CARRBORO SCHOOL DISTRICT <br />--------------------------- <br />ADJUSTMENTS TO CAPITAL COSTS <br />Type of Development <br />- <br />Duplex <br />Sales Tax Contributions <br />' Persons Per Household <br />Per Capita Payment <br />Present Value Factor <br />Term [Years] <br />' Interest Rate <br />Per Capita Credit <br />Per Household Credit <br />2.63 <br />$36 <br />4.76654 <br />6 <br />7% <br />$172 <br />$451 <br />2.01 <br />$36 <br />4.76654 <br />6 <br />7% <br />$172 <br />$345 <br />1.82 <br />Single <br />Triplex <br />Garden <br />$36 <br />Mobile <br />4.76654 <br />Family <br />Quadplex <br />Apartment <br />Townhouse <br />Home <br />Pg2yerty Tax Sontributigns <br />7% <br />----------------------- <br />$172 <br />$172 <br />Average Unit Value- <br />$165,345 <br />$150,092 <br />$70,173 <br />$90,322 <br />$25,974 <br />Tax Rate Per $100 <br />0.1938 <br />0.1938 <br />0.1938 <br />0.1938 <br />0.1938 <br />Tax Per Unit <br />$320 <br />$291 <br />$136 <br />$175 <br />$50 <br />Present Value Factor <br />4.76654 <br />4.76654 <br />4.76654 <br />4.76654 <br />4.76654 <br />Term [Years] <br />6 <br />6 <br />6 <br />6 <br />6 <br />Interest Rate <br />7% <br />7$ <br />7% <br />7% <br />7% <br />Debt Service Credit <br />$1,527 <br />$1,386 <br />$648 <br />$834 <br />$240 <br />Sales Tax Contributions <br />' Persons Per Household <br />Per Capita Payment <br />Present Value Factor <br />Term [Years] <br />' Interest Rate <br />Per Capita Credit <br />Per Household Credit <br />2.63 <br />$36 <br />4.76654 <br />6 <br />7% <br />$172 <br />$451 <br />2.01 <br />$36 <br />4.76654 <br />6 <br />7% <br />$172 <br />$345 <br />1.82 <br />2.06 <br />2.18 <br />$36 <br />$36 <br />$36 <br />4.76654 <br />4.76654 <br />4.76654 <br />6 <br />6 <br />6 <br />7% <br />7% <br />7% <br />$172 <br />$172 <br />$172 <br />$312 <br />$353 <br />$374 <br />Public School Building <br />Contribu ions <br />Student Per Household <br />0.435 <br />0.217 <br />0.147 <br />0.233 <br />0.278 <br />Per Student Revenue <br />$28 <br />$28 <br />$28 <br />$28 <br />$28 <br />Revenue Per Unit <br />$12 <br />$6 <br />$4 <br />$7 <br />$8 <br />Present Value Factor <br />4.76654 <br />4.76654 <br />4.76654 <br />4.76654 <br />4.76654 <br />Term [Years] <br />6 <br />6 <br />6 <br />6 <br />6 <br />Interest Rate <br />7% <br />7% <br />7% <br />7% <br />7% <br />PSBF Credit <br />$58 <br />$29 <br />$20 <br />$31 <br />$37 <br />Total Credits <br />$2,037 <br />$1,760 <br />------------------------------ <br />$980 <br />$1,219 <br />$651 <br />IPage - 16.2 <br />