| 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 |