9.  $ 11,787 $21,095 $9,308
10. $ 11,787 $21,095 $9,308
Sub-Total Years 6-10 $46,540
    Total Grant Estimate $93,080

Assumptions

Current Property Value Assessment

$ 360,000

Current Municipal Tax Levy (Commercial Occupied)

$ 11,787

Municipal Commercial Tax Rate

0.03274263

Estimate Post Development Property Assessment – Residential (including Land)

$1,300,000

Estimate Post Development Municipal Taxes

$ 23,084

Municipal Residential Taxable Full

0.01622679