|
a
<br />BooK 59 CE439
<br />Indian River County
<br />Calculation of Water and Serer impact Fees
<br />Filei Indianl
<br />Total Vista Royale Water
<br />$626, fin
<br />1.73
<br />North County Water
<br />Replacement Recovery
<br />$1,006,554
<br />Original
<br />Year
<br />Escalation
<br />Cost Charge Estimated
<br />Facility
<br />Cost
<br />Acquired
<br />Factor
<br />1985 Capacity per Gallon usage/Day 100%
<br />Wdlert
<br />180,000
<br />1984
<br />Distribution Mains
<br />$20,000
<br />South County Water
<br />Total North County Water $1,093,800
<br />TOTAL WATER $11,921,124
<br />R.D. Plant
<br />$4,873,350
<br />1983
<br />1.19
<br />~5,790,027 2,500,000
<br />Trunk Lines
<br />$1,068,416
<br />1983
<br />1.13
<br />$1,269,385
<br />Storage Tank
<br />$8601000
<br />1983
<br />1.19
<br />$1,021,766
<br />1982
<br />Mid -Fla Dist. System
<br />$209,826
<br />1978
<br />1.78
<br />$368,224
<br />North County Serer
<br />Mid -Fla Storage
<br />Gifford Serer Plant
<br />$517,329
<br />1978
<br />Trun4 Lines
<br />Tank Refurbishing
<br />$30,000
<br />1985
<br />11.00
<br />$30,000- . .
<br />Total North County Serer
<br />Evora Dist. System
<br />$93,975
<br />1982
<br />1.28
<br />$119,846
<br />Plant
<br />Treasure Coast Dist. System
<br />$65,069
<br />1982
<br />1.28
<br />$82,982
<br />Evora, Treasure Coast,
<br />Rt. 60 Water twin
<br />$3,000,000
<br />1985
<br />1.00
<br />$3,000,000
<br />Evora, Treasure Coast,
<br />Total South County Water
<br />$10,200,636
<br />I South Cty. Coll. Syst.
<br />$76% 000
<br />Im
<br />Total South Canty Serer
<br />Vista Royale Water
<br />Royale Dist. System
<br />$379,831
<br />1982
<br />1.28
<br />$484,398
<br />Gardens Dist. System
<br />$151,857
<br />1982
<br />1.28
<br />$193,663
<br />Pump Station
<br />$95,000
<br />1982
<br />1.28
<br />$121,154
<br />Total Vista Royale Water
<br />$626, fin
<br />1.73
<br />North County Water
<br />1.75
<br />$1,006,554
<br />Poo Station
<br />$78,572
<br />17M
<br />E:evated Tank
<br />$341,660
<br />1978
<br />Trunk Line
<br />$573,568
<br />1978
<br />Trunk Line
<br />180,000
<br />1984
<br />Distribution Mains
<br />$20,000
<br />1385
<br />Total North County Water $1,093,800
<br />TOTAL WATER $11,921,124
<br />Serer:
<br />Vista Royale Serer
<br />Serer Plant
<br />$9°.0,000
<br />1982
<br />Serage Coli. System
<br />$798,901
<br />1982
<br />Gardens Plant
<br />$310,000
<br />1982
<br />Gardena Lines
<br />1268,602
<br />1982
<br />1
<br />` Total Vista Royale Serer $2,327,503
<br />North County Serer
<br />Gifford Serer Plant
<br />$517,329
<br />1978
<br />Trun4 Lines
<br />$165,175
<br />1378
<br />Jail Serer Coll.
<br />1!00,000
<br />1984
<br />Total North County Serer
<br />$782,504
<br />South Canty Serer
<br />Plant
<br />$389,000
<br />1985
<br />Collection
<br />$318,250
<br />1985
<br />Evora, Treasure Coast,
<br />i South Cty. Coll. Syst.
<br />$159,044
<br />1982
<br />Evora, Treasure Coast,
<br />I South Cty. Coll. Syst.
<br />$76% 000
<br />Im
<br />Total South Canty Serer
<br />$1,631,294
<br />Plant $5,140,000 1986
<br />Total Rt. 60 Sewer $5,140,000
<br />TOTAL SEWER $9,881,301
<br />TOTAL WATER AND SEWER IMPACT FEES
<br />1.75
<br />$137,886 700,000
<br />1.73
<br />$599,579
<br />1.75
<br />$1,006,554
<br />1.09
<br />$87,200
<br />1.00
<br />$20,000
<br />Rate
<br />Gsz
<br />614,332,665 31200,000 • 4.48 300 61,343.69 $1,142.13
<br />1.19 61,127,175 500,000
<br />1.19 $94718%
<br />1.19 1367,815 150,000
<br />$318,696
<br />1.82 $939,728 100,000
<br />1.82 $310, 040
<br />1.05 $105,000
<br />1.00 $389,000 100,000
<br />1.00 $318,250
<br />1.19 $168,705
<br />1.00 $765,000
<br />1.00 $5,140,000 1,000,000
<br />010,907,306 1,850,000 5.90 250 $1,473.96 $1,252.87
<br />$2,817.65 $2,395.00
<br />44
<br />L
<br />
|