Orange County NC Website
Browse       Search
I <br />1 <br />TABLE 17 [CONTINUED] ' <br />PUBLIC SCHOOL CAPITAL NEEDS, COSTS, AND IMPACT FEES <br />ORANGE COUNTY SCHOOL DISTRICT <br />----_---------------------------------------------------------------- - - - --' <br />ADJUSTMENTS TO CAPITAL COSTS <br />--------------- - - - - -- Type -of- Development <br />------ - - - - -� <br />Duplex <br />Single Triplex Garden Mobile ' <br />Family Quadplex Apartment Townhouse Home <br />Property Tax Contributions <br />Average Unit Value. <br />$98,304 <br />$1060167 <br />$60,714 <br />$121,987 <br />$28,014 <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 />$191 <br />$206 <br />$118 <br />$236 <br />$54 <br />Present Value Factor <br />4.76654 <br />4.76654 <br />4.76654 <br />4.76654 <br />4.76654 <br />, <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 />$908 <br />$981 <br />$561 <br />$1,127 <br />$259 <br />, <br />Sales Tax_ Contributions <br />Persons Per Household <br />2.67 <br />2.22 <br />2.14 <br />2.26 <br />2.57 <br />Per Capita Payment <br />$36 <br />$36 <br />$36 <br />$36 <br />$36 <br />' <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 />Per Capita Credit <br />$172 <br />$172 <br />$172 <br />$172 <br />$1721 <br />Per Household Credit <br />$458 <br />$381 <br />$367 <br />$388 <br />$441 <br />Public School Bu'ld'n <br />u d Contribut' <br />Student Per Household <br />0.498 <br />0.249 <br />0.167 <br />0.267 <br />0.319 <br />Per Student Revenue <br />$28 <br />$28 <br />$28 <br />$28 <br />$28 <br />Revenue Per Unit <br />$14 <br />$7 <br />$5 <br />$7 <br />$9 <br />, <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 />$66 <br />$33 <br />$22 <br />$36 <br />$43 <br />---------------------------------------------- ---- - - - -- ------- - -- -- <br />To $ $ $ <br />Total Credits $1,433 $1,395 950 1 550 742 <br />Page - 16.5 1 <br />