10.01.2015 Views

Indian River County Impact Fee Study Final Report - irccdd.com

Indian River County Impact Fee Study Final Report - irccdd.com

Indian River County Impact Fee Study Final Report - irccdd.com

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Table VII-10<br />

Six-Year Historical Capital Expenditures (1)<br />

Expansion/<br />

Fiscal Year<br />

Total - Six<br />

Equipment<br />

Replacement 1998/99 1999/00 2000/01 2001/02 2002/03 2003/04 (2) Year History<br />

General Fund (Emergency Management)<br />

Vehicle Expansion $21,183 $21,183<br />

Radio for vehicle Expansion $2,435 $2,435<br />

Miscellaneous Equipment Expansion $20,686 $15,802 $25,841 $32,564 $16,134 $111,026<br />

Miscellaneous Equipment Replacement $9,699 $9,699<br />

Total - General Fund<br />

$20,686 $15,802 $25,841 $23,618 $42,263 $16,134 $144,343<br />

Emergency Services District<br />

FIRE<br />

Land Payment - Sebastian Fire Station Expansion $7,000 $7,000 $7,000 $7,000 $7,000 $35,000<br />

Building Projects Replacement $17,017 $2,094 $9,445 $31,579 $25,850 $4,000 $89,985<br />

Building Projects Expansion $3,350 $12,393 $18,000 $33,743<br />

Station 10 Sewer Improvements Replacement $7,504 $7,504<br />

Furniture and Equipment Expansion $5,919 $5,471 $11,390<br />

Furniture and Equipment Replacement $19,031 $600 $7,869 $5,288 $2,500 $35,288<br />

Fire Vehicles Replacement $1,328,828 $35,548 $143,785 $1,707,869 $3,216,030<br />

Fire Vehicles Expansion $21,291 $875 $22,166<br />

Communication Radios Expansion $15,714 $15,714<br />

Communication Radios Replacement $4,418 $6,718 $14,993 $13,200 $39,329<br />

Computer Equipment Expansion $1,384 $8,223 $7,928 $3,200 $20,735<br />

Computer Equipment Replacement $7,187 $3,526 $7,068 $27,526 $45,307<br />

Misc. Equipment Expansion $2,543 $74,652 $14,623 $47,449 $48,200 $187,468<br />

Misc. Equipment Replacement $39,293 $28,239 $47,834 $25,207 $44,140 $67,025 $251,738<br />

ALS<br />

Ambulances Replacement $348,000 $99,000 $447,000<br />

EMS Vehicles Replacement $264,327 $37,165 $206,218 $25,000 $532,710<br />

EMS Vehicles Expansion $21,291 $82,513 $103,804<br />

Computer Equipment Replacement $715 $1,677 $4,750 $7,142<br />

Computer Equipment Expansion $8,154 $8,154<br />

Building Projects Expansion $1,880 $1,880<br />

Communication Radios Expansion $4,210 $4,210<br />

Furniture and Equipment Expansion $1,750 $1,750<br />

Misc. Equipment Expansion $43,864 $775 $3,295 $47,934<br />

Misc. Equipment Replacement $6,352 $7,999 $3,000 $17,351<br />

Total - Emergency Services District<br />

$1,676,847 $230,878 $191,764 $572,640 $479,780 $2,031,424 $5,183,333<br />

Optional Sales Tax<br />

Fire Station 11 Expansion $802,595 $802,595<br />

Fire Station 8 Expansion $184,530 $184,530<br />

Fire Station 10 Expansion $266,042 $18,575 $284,617<br />

Fire Station 5 Replacement $1,149,500 $1,149,500<br />

Fire Station 3 Expansion $312,933 $312,933<br />

Fire Station 9 Replacement $539,819 $539,819<br />

Automotive Expansion $159,576 $284,918 $444,493<br />

Communications Equipment Replacement $15,101 $15,101<br />

Misc. Emergency Services Expenses Replacement $15,992 $15,992<br />

Total - Optional Sales Tax<br />

Total Capital Expenditures<br />

Total Capital Expansion Expenditures<br />

Percent Capital Expansion Expenditures<br />

Percent Capital Expansion from General Fund<br />

$425,617 $1,303,135 $18,575 $0 $0 $2,002,252 $3,749,579<br />

$2,123,150 $1,549,815 $236,180 $596,257 $522,042 $4,049,810 $9,077,255<br />

$466,499 $1,461,414 $164,516 $101,709 $57,002 $406,621 $2,657,760<br />

21.97% 94.30% 69.66% 17.06% 10.92% 10.04% 29.28%<br />

4.43% 1.08% 15.71% 23.22% 57.13% 3.97% 5.07%<br />

(1) Source: Office of Management and Budget, IRC<br />

(2) Expenditures for FY 2003/04 are budgeted, not actual, expenditures.<br />

Credit Calculation<br />

The credit per functional resident was calculated using the average capital expansion<br />

expenditures during the last six years and the future planned projects budgeted during the<br />

next five-years. The average annual capital expenditure amount was divided by the<br />

average functional residents during this eleven year time period, resulting in an average<br />

capital expansion cost per functional resident of $5.54. This information is presented in<br />

Table VII-11.<br />

It is the <strong>County</strong>’s intent to use impact fee revenues as the primary source of funding for<br />

future capital expansion needs of the Fire/EMS program and to maintain or reduce the<br />

average annual dollar amount shown in this report toward capital expansion needs. In<br />

other words, the <strong>County</strong> intends to use non-impact fee revenue sources as the primary<br />

Tindale-Oliver & Associates, Inc.<br />

<strong>Indian</strong> <strong>River</strong> <strong>County</strong><br />

May 2005 VII-12 <strong>Impact</strong> <strong>Fee</strong> <strong>Study</strong>

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!