|
Eddblt 2.1
<br /> Indian Iw Canty
<br /> Water ImPact Fee Calculation-Water Treatment Plant Capital Investment Per mgd of Capacity
<br /> 1993 Dollars IMINed Dollars Irraaalnrerll Per INit Of
<br /> Cost vement Cost Added Arcual Cumuld v
<br /> North Nath South North North South North North South North Horth South Wey+rted Weiylrlad
<br /> Year &uh C Beseh county coumv Beech Cmq CountyBeaeh A A
<br /> Prior $3,180,438 $4,145.000 $3,180,438 $0 $4,145,000 1.08 3.4 $ 2,944,850 $ 1,219,118 S 1,635,142 S 1,635,142
<br /> 1993 $151,500 $2,708,000 $2,700,000 $151,500 $2,708,000 $2,700,000 2.21 S 1,221,719 S 2,515,611 S 1,926,000
<br /> 1994 $1,109,000 $1,125,000 $1,164,450 $0 $1,181,250 0.54 2.14 $ 2,436,944 $ 551,986 S 875,261 S 1,625,468
<br /> 1995 S37,000 $8,094.000 $40.793 $8,923,635 $0 4.29 $ 2,711,337 S 2,069,610 S 1,771235
<br /> 19% $0 $0 s0 $ S 1,771235
<br /> 1997 $0 so so $ $ 1,771235
<br /> 1998 $0 so $0 s - s 1.771,235
<br /> 1999 so $0 so $ s 1,771235
<br /> 2000 so $0 so $ s 1.771235
<br /> 2001 so so so $ - $ 1,771235
<br /> 2002 so $0 So $ $ 1,771235
<br /> zone $o $0 $0 $ $ 1.771235
<br /> 2004 $0 $0 $0 $ s 1.771235
<br /> 2005 $0 $0 $0 $ s 1.771235
<br /> 2006 $0 $0 $0 $ s 1.771235
<br /> 2007 so $0 so $ s 1.771.235
<br /> 2008 $0 so $0 s s 1.771235
<br /> 2009 6375.000 $818,578 $0 $0 0.54 S 1,515,885 $ 1515,885 s 1.761524
<br /> 2010 $4,810.000 SO $11,024,608 s0 4.29 $ 2,569,839 $ 2,569,839 $ 1,949,067
<br /> OPM rk
<br />
|