|
s
<br />Indian River County 1 Impact Fee Update Study
<br />•
<br />Table E-1
<br />Calculated Transportation Impact Fee Schedule
<br />Gasoline Tax UM Construction Cost 52,591,000 Inteniale/Toll Facility Adjustment Factor: 17.3%
<br />$$ per gallon to capital: 50211 50.111 County Rev (No ST): 50056 Capa Hy per lane mile: 8,255 Cost per VMC. 5313.87
<br />Facility life (yeah): 25 5 County Rev(50): 50.111 Fuel Efficiency: 18.19 mpg Administrative fee: 2.5%
<br />Interest 2.5% 2.5% Slate Revenues: 50.155
<br />rate:
<br />liE
<br />LUC I, land Use Unit ,. Trip Rate
<br />07510E14I14L:
<br />n
<br />! Trip Rale Source I Tress Length 1I Tlen418
<br />Elfec
<br />II
<br />li Trip length S0o,5.'
<br />Node sr ear.
<br />l %N Trips
<br />365
<br />i % New Trips Source I Net VAS
<br />II
<br />TOtJi �mpa[t
<br />tt
<br />IlAnnual
<br />54. GJsl 0,04,3 m Tas
<br />I Sales faAnnual
<br />x
<br />1' Sales
<br />Ci •djl .105,1 Gedil' Net FIOmu Jct
<br />'
<br />Administrative
<br />17/7411000
<br />Inspect rent
<br />eP,l
<br />Chante
<br />210
<br />Single Family (Detached)
<br />du
<br />Less than 1,500 sf
<br />du
<br />6 25
<br />Fl Studies (NHTS,
<br />ABS Census)
<br />6 62
<br />7.12
<br />FL Studies
<br />10014
<br />N/A
<br />17.11
<br />55,370
<br />594
<br />51,735
<br />$50
<br />$232
<br />51,964
<br />53,406
<br />585
<br />53,491
<br />$3,048
<br />15%
<br />1,500 t08,499.5
<br />du
<br />781
<br />FL Studies (NHTS.
<br />405, Census)
<br />661
<br />7.12
<br />Fl Studies
<br />100%
<br />5/4
<br />21.38
<br />56,710
<br />$118
<br />52,174
<br />562
<br />$288
<br />$2,462
<br />54,148
<br />5106
<br />54,354
<br />54,595
<br />.5%
<br />2,500 sl or larger
<br />du
<br />920
<br />FL Studies (10175,
<br />655, Census)
<br />662
<br />7.12
<br />Fl Studies
<br />100%
<br />N/A
<br />2518 •
<br />57,904
<br />$139
<br />52,561
<br />$73
<br />$339
<br />52,900
<br />55,004
<br />5135
<br />55,129
<br />55,157
<br />.1%
<br />220
<br />M..III.Famlly/Actessoty Unit
<br />du
<br />660
<br />Blend 1019th & Fl
<br />Studies
<br />510
<br />560
<br />FL Studies
<br />(LUC 720/230)
<br />100%
<br />,
<br />1392
<br />54,369
<br />578
<br />51,437
<br />541
<br />5190
<br />51,627
<br />$2,742
<br />$69
<br />52,811
<br />52,489
<br />13%
<br />240
<br />Mobile Home/RV (tied down)
<br />du
<br />417
<br />Ft Studies
<br />4,60
<br />510
<br />Fl Studies
<br />100%
<br />y 'N/As
<br />, I t1({ /A
<br />7.93
<br />52,490
<br />545
<br />3839
<br />524
<br />$111
<br />5940
<br />51,550
<br />$39
<br />51,589
<br />51,789
<br />.11%
<br />IRANINNT 493551E0, GROUP:
<br />310
<br />Hotel
<br />room
<br />636
<br />Blend ITE 9th &FL
<br />Studies
<br />6,26
<br />616
<br />Fl Studies
<br />1�
<br />'girl,
<br />66% FL Studies
<br />1087
<br />53,450
<br />560
<br />$1,105
<br />532
<br />$149
<br />51,254
<br />52,156
<br />$54
<br />52,210
<br />52,874
<br />.23%
<br />320
<br />M0to1
<br />room
<br />563
<br />ITE 9th Edition
<br />434
<br />484
<br />FL Studies
<br />11(11)
<br />77% FI StuEles'I'f
<br />1)7. 78
<br />1,7.74
<br />52,442
<br />\$44
<br />5811
<br />523
<br />5107
<br />5918
<br />51,524
<br />$38
<br />51,562
<br />31,554
<br />1%
<br />620
<br />Nursing Home
<br />bed
<br />276
<br />Blend ITE 9th &Fl
<br />Studies
<br />2.59
<br />309
<br />FI Studies
<br />. .Ili
<br />, _, 8914 FL Stud01 s1
<br />IIj'
<br />I • 2.63
<br />$826
<br />516
<br />5295
<br />58
<br />537
<br />$332
<br />$494
<br />512
<br />5506
<br />$443
<br />14%
<br />252
<br />Assisted Care Liwng Facility ACLF
<br />Y ( 1
<br />bed
<br />2.97
<br />Blend ITE 9th &FL
<br />Studies
<br />3,28
<br />3 78
<br />FL Studies
<br />•"• ::.Same es LUC 253
<br />i72X -(ice Appendix BI
<br />ll 1,
<br />r 2.90.
<br />$910
<br />517
<br />$313
<br />$9
<br />542
<br />$355
<br />$555
<br />514
<br />5569
<br />$636
<br />11%
<br />OFFICE6 RNANOAI:
<br />720
<br />Medical Office/Clinic 10,0002( or less
<br />1,000 sf
<br />2383
<br />FL Mudie,ry
<br />(Collier County)
<br />5.55
<br />605
<br />Fl Studies
<br />' t
<br />89% FL Studies
<br />4867a
<br />1
<br />.(.515,277
<br />5372
<br />$5,011
<br />$143
<br />$64
<br />55,675
<br />$9,602
<br />$240
<br />59,312
<br />513,746
<br />•28%
<br />Medical Office/Clinic greater than 10,0000
<br />1,000 0
<br />3472
<br />Blend ITE 9th & FL
<br />Studies
<br />555
<br />605
<br />/
<br />Fl Studies
<br />_
<br />89% '01. Studies
<br />70.91
<br />522,258
<br />$396
<br />57,296
<br />$208
<br />$966
<br />$8,262
<br />$13,996
<br />5350
<br />514,346
<br />513,746
<br />4%
<br />911
<br />Benk/Sawngs Walk..
<br />1,000 sl
<br />121.30
<br />ITE 9th Edition
<br />2.46
<br />2.96
<br />•4me as lUC 912
<br />46% S.me es LUC 912
<br />56.76
<br />517,815
<br />$350
<br />56,449
<br />5184
<br />5855
<br />57,304
<br />510,511
<br />$263
<br />510,774
<br />510,900
<br />.1%
<br />912
<br />Bank/Savings Dnvean
<br />1,00011
<br />159.34
<br />Blend ITL 9th & FL
<br />Studies
<br />2.46
<br />2,96
<br />FL Studer .
<br />-
<br />46% FL Steadies
<br />74.56
<br />573,401
<br />$459
<br />$8,457
<br />5242
<br />51,124
<br />$9,581
<br />513,820
<br />5346
<br />514,166
<br />513,346
<br />6%
<br />710
<br />General Office
<br />1,00011
<br />11.03
<br />ITE 90. Edition
<br />5.15
<br />5.65
<br />Fl Studies •
<br />91% FLStidi2,
<br />21,61
<br />56,783
<br />5121
<br />$2,229
<br />564
<br />$297
<br />52,526
<br />$4,257
<br />5106
<br />$4,363
<br />53,893
<br />12%
<br />760
<br />Research & Development Center
<br />1,000,1
<br />8.11
<br />ITE 911104:5:00
<br />7
<br />"538'
<br />588
<br />Same as 111C 770
<br />(see Appe.Mla B) '
<br />Same as LUC 770
<br />89% (see Rppendi. 5)
<br />1606
<br />55,040
<br />590
<br />51,658
<br />$47
<br />$218
<br />$1,876
<br />53,14
<br />979
<br />53,243
<br />$2,868
<br />13%
<br />INOUSTR4L'
<br />140
<br />Manulactudne
<br />1,00(1 sl
<br />3 82
<br />ITE 9015dltl0n
<br />5.15
<br />5 65
<br />5ame as 1 UC 710
<br />92%
<br />Same as LUC 710
<br />7.48
<br />$2,349
<br />$41
<br />5774
<br />572
<br />$102
<br />5876
<br />51,473
<br />$37
<br />51,510
<br />$1,351
<br />12%
<br />150
<br />Warehousing
<br />1,000 sl
<br />3.56
<br />ITE 91h Edition
<br />5.15
<br />\
<br />5,65
<br />Same as LUC 710
<br />92%
<br />Same as LUC 710
<br />6.97
<br />$2,189
<br />$39
<br />5719
<br />$21
<br />$98
<br />5817
<br />51,372
<br />$34
<br />51,406
<br />51,159
<br />12%
<br />151
<br />MInI.Warehouse
<br />1,000,1
<br />2.15
<br />Blend ITE 9th & FL
<br />Stud.,
<br />310
<br />3.60
<br />Fl Schedules
<br />92%
<br />Same as LUC 710
<br />2.54
<br />5796
<br />515
<br />5276
<br />$8
<br />537
<br />$313
<br />543
<br />$12
<br />$095
<br />5884
<br />d4%
<br />110
<br />General light Industn a I
<br />1,000,1
<br />697
<br />ITE 901E41(1On
<br />515
<br />5.65
<br />5anm as LUC 710
<br />92%
<br />Same as LUC 710
<br />1366
<br />54,286
<br />577
<br />51,419
<br />540
<br />$186
<br />51,605
<br />52,41
<br />567
<br />$2,748
<br />52,44
<br />17%
<br />n/a
<br />Conc.0,4 Plant
<br />acre
<br />15 60
<br />2005 IRC Impact
<br />Fee Study
<br />515
<br />5 65
<br />.Sam. as 1110 710
<br />92%
<br />Sarno as LUC 710
<br />36 96
<br />511,600
<br />5172
<br />53,169
<br />$90
<br />$418
<br />53,587
<br />58,013
<br />5200
<br />58,213
<br />59 517
<br />49%
<br />0/2
<br />Sand Mining
<br />acre
<br />2.00
<br />2035 IRC Impact
<br />Dee Study
<br />5,15
<br />5 65
<br />Same as LUC 710
<br />92%
<br />Same as LUC 710
<br />• 4 74
<br />51,487
<br />$22
<br />5405
<br />$12
<br />556
<br />5461
<br />51,026
<br />526
<br />51,052
<br />5707
<br />490
<br />4048:
<br />820
<br />Retail
<br />1,000 slgla
<br />4270
<br />ITC 9th Edition
<br />24
<br />314
<br />Fl Curve
<br />73%
<br />Fl Curve
<br />3403
<br />510,680
<br />5207
<br />53,814
<br />$109
<br />5506
<br />$4,320
<br />56,360
<br />5159
<br />56,519
<br />$3242
<br />101%
<br />944/
<br />946
<br />Gas Nlne/Service Station with 0r w/0 Car Wash
<br />fuel pm.
<br />15733
<br />Blend ITC 9th & FL
<br />Studies
<br />1.90
<br />240
<br />FL Studies
<br />23%
<br />Fl Studies
<br />2843
<br />58,923
<br />$14
<br />$3,390
<br />597
<br />5451
<br />53,841
<br />55,082
<br />5121
<br />55,209
<br />55,727
<br />841
<br />New/Used Auto Sales
<br />1,000 0
<br />2825
<br />Blend ITE 9th & FL
<br />Studies
<br />460
<br />510
<br />FL Studies
<br />79%
<br />FL Studies
<br />42.45
<br />$13,324
<br />$241
<br />54,440
<br />5127
<br />5590
<br />55,030
<br />53,294
<br />5207
<br />59,501
<br />510,361
<br />.18%
<br />932
<br />Restaurant
<br />1,000.1
<br />11660
<br />Blend ITE 9th & FL
<br />Studies
<br />3.17
<br />367
<br />FL Studies
<br />71%
<br />FL Studies
<br />108.52
<br />534,060
<br />$43
<br />511,47
<br />5338
<br />$1,570
<br />513,417
<br />$20,43
<br />$516
<br />521,159
<br />$22,706
<br />.7%
<br />Tindale -Oliver & Associates, Inc.
<br />January 2014
<br />E-1
<br />Indian River County
<br />Impact Fee Update Study
<br />
|