|
Centerville Fee Summary 11/3/2023
<br />Ebert Construction - LaLonde Property - 110 Unit Apartment
<br />ItemYear 1Year 2-10Year 11-20Notes
<br />City Taxes (net of current taxes)$0$0$125,000Estimated
<br />Franchise Fees$5,280$5,280$5,280Goes to street fund
<br />Building Permit Fee$169,426One time fee
<br />Park Dedication Fees$330,000One time fee
<br />General Fund Subtotal$504,706$5,280$130,280
<br />Sewer Bill$26,835$26,835$26,835Based 75 gal/pcpd
<br />SAC (City)$253,000One time fee
<br />Sewer Utility Subtotal$279,835$26,835$26,835
<br />Water Bill$18,226$18,226$18,226Based 75 gal/pcpd
<br />WAC$203,500One time fee
<br />Water Utility Subtotal$221,726$18,226$18,226
<br />Stormwater Bill$1,344$1,344$1,344Based on Impervious Area
<br />Storwater Access Charge$5,600One time fee
<br />Stormwater Utility Subtotal$6,944$1,344$1,344
<br />Police-$18,264-$18,264-$18,264Based on new formula
<br />Fire-$12,964-$12,964-$12,964Based on current formula
<br />Public Safety Subtotal-$31,228-$31,228-$31,228
<br />Grand Total (Net)$981,983$20,456$145,456
<br />20-Year Analysis$981,983$184,108$1,454,565
<br />20-Year Net Total$2,620,655
<br />
<br />
|