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 IX-11<br />

Annual <strong>Impact</strong> <strong>Fee</strong> Revenue Estimates<br />

Year<br />

<strong>County</strong>wide<br />

Population (1)<br />

New<br />

Population (2)<br />

Estimated<br />

Revenues (3)<br />

2004 138,393<br />

2005 140,562 2,169 $1,387,921<br />

2006 143,318 2,756 $1,763,537<br />

2007 146,129 2,811 $1,798,731<br />

2008 148,996 2,867 $1,834,565<br />

2009 151,918 2,922 $1,869,759<br />

2010 154,896 2,978 $1,905,592<br />

2011 158,245 3,349 $2,142,992<br />

2012 161,671 3,426 $2,192,263<br />

2013 165,171 3,500 $2,239,615<br />

2014 168,749 3,578 $2,289,526<br />

2015 172,407 3,658 $2,340,718<br />

2016 175,781 3,374 $2,158,989<br />

2017 179,223 3,442 $2,202,501<br />

2018 182,730 3,507 $2,244,094<br />

2019 186,308 3,578 $2,289,526<br />

2020 189,924 3,616 $2,313,842<br />

2021 193,215 3,291 $2,105,878<br />

2022 196,566 3,351 $2,144,271<br />

2023 199,976 3,410 $2,182,025<br />

2024 203,448 3,472 $2,221,698<br />

2025 207,014 3,566 $2,281,848<br />

$43,909,891<br />

<strong>Fee</strong> per residential unit (4) $1,298.34<br />

<strong>Fee</strong> per resident (5) $639.89<br />

(1) Source: Section II, Table II-1 (some of the years are not shown in Table II-1.<br />

Calculations are on based growth rate provided in the IRC Comprehensive Plan and<br />

seasonal population projections).<br />

(2) Population growth per year, based annual population in Item 1.<br />

(3) New population (Item 2) multiplied by fee per resident (Item 5).<br />

(4) Net impact cost per student (Source: Table IX-7) multiplied by the average number<br />

of students per residential land use (Source: Table IX-8).<br />

(5) To convert the fee per residential unit to fee per resident, the fee per residential unit<br />

(Item 4) is divided by the weighted average number of residents per unit (from Table<br />

II-6).<br />

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

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

May 2005 IX-17 <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!