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.

Existing Deficiencies<br />

As presented previously, the current LOS for solid waste collection will be the adopted<br />

LOS standard. Hence, there are no existing deficiencies that need to be addressed in this<br />

area. While there are no existing deficiencies, adopting the current LOS as the standard<br />

does, in fact, create the need to expand facilities in the near future to meet the needs of<br />

new growth.<br />

Net Solid Waste Facilities <strong>Impact</strong> Cost<br />

Table IV-11 presents the net impact cost (gross costs less credit) for new development<br />

through 2020. New growth’s share of the capital expansion needs and contribution to the<br />

fund balance during this period is approximately $3.5 million. The net impact cost per<br />

resident resulting from this capital expansion need as well as new growth’s contribution<br />

to the fund balance to retain a fund balance of $30 million by 2020 is $71.75. This fee<br />

generates the necessary revenues to pay for the $1.2 million in capital expansion<br />

expenditures needed to serve new growth and contribute $2.3 million necessary to retain<br />

a fund balance of $30 million.<br />

Table IV-11<br />

Net <strong>Impact</strong> Cost<br />

New Growth's<br />

Portion of<br />

Capital Exp in<br />

Current $ (2)<br />

New Growth's<br />

Contribution to<br />

Fund Balance (3)<br />

New<br />

Growth's<br />

Credit (4)<br />

Net <strong>Impact</strong><br />

Cost per<br />

Resident (6)<br />

Total <strong>Impact</strong><br />

<strong>Fee</strong><br />

Revenue (7)<br />

New<br />

Fiscal Year Population (1)<br />

Net <strong>Impact</strong><br />

Cost (5)<br />

Net<br />

Revenue (8)<br />

FY 05/06 2,756 $180,879 $129,284 $444,460 -$134,297 $71.75 $197,743 $332,040<br />

FY 06/07 2,811 $185,220 $131,864 $453,330 -$136,246 $71.75 $201,689 $337,935<br />

FY 07/08 2,867 $288,450 $134,491 $462,361 -$39,420 $71.75 $205,707 $245,127<br />

FY 08/09 2,922 $1,989,720 $137,071 $471,231 $1,655,560 $71.75 $209,654 -$1,445,906<br />

FY 09/10 2,978 $2,006,917 $139,698 $480,262 $1,666,353 $71.75 $213,672 -$1,452,681<br />

FY 10/11 3,349 $636,422 $157,102 $540,093 $253,431 $71.75 $240,291 -$13,140<br />

FY 11/12 3,426 $0 $160,714 $552,511 -$391,797 $71.75 $245,816 $637,613<br />

FY 12/13 3,500 $0 $164,185 $564,445 -$400,260 $71.75 $251,125 $651,385<br />

FY 13/14 3,578 $24,849 $167,844 $577,024 -$384,331 $71.75 $256,722 $641,053<br />

FY 14/15 3,658 $704,842 $171,597 $589,926 $286,513 $71.75 $262,462 -$24,051<br />

FY 15/16 3,374 $0 $158,274 $544,125 -$385,851 $71.75 $242,085 $627,936<br />

FY 16/17 3,442 $110,062 $161,464 $555,091 -$283,565 $71.75 $246,964 $530,529<br />

FY 17/18 3,507 $801,899 $164,513 $565,574 $400,838 $71.75 $251,627 -$149,211<br />

FY 18/19 3,578 $1,200,942 $167,844 $577,024 $791,762 $71.75 $256,722 -$535,040<br />

FY 19/20 3,616 $1,056,437 $169,627 $583,152 $642,912 $71.75 $259,448 -$383,464<br />

Total 49,362 $9,186,639 $2,315,572 $7,960,609 $3,541,602 $3,541,727 $125<br />

New growth's contribution to the fund balance per person (9) $46.91<br />

Credit per person (2005-2020) (10) $161.27<br />

(1) Source: Table IV-3<br />

(2) Source: Table IV-6<br />

(3) New growth’s contribution to fund balance per person (Item 9) multiplied by new population<br />

(Item 1).<br />

(4) New population (Item 1) multiplied by credit per person (Item 10).<br />

(5) New growth’s portion of capital expenditures in current dollars (Item 2) plus new growth’s<br />

contribution to fund balance (Item 3) less new growth’s credit (Item 4).<br />

(6) <strong>Fee</strong>s required to generate approximately $3.5 million.<br />

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

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

May 2005 IV-18 <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!