Laserfiche WebLink
Mahler /Stidham Annexation Area 10 <br />Summary Table - Fiscal Impact <br />Expenditures <br />Capital (est.) <br />Non - Capital <br />Per Year (est.) <br />5 -Year <br />Sewer Extension <br />$0.00 <br />n/a <br />$0 <br />Water Extension <br />$0.00 <br />n/a <br />$0 <br />Street Lights <br />$0.00 <br />TIF <br />$0 <br />Police <br />$0.00 <br />$828.00 <br />$4,140 <br />Fire <br />$0.00 <br />$197.00 <br />$985 <br />Code <br />$0.00 <br />$16.00 <br />$80 <br />Street Maintenance <br />$0.00 <br />$938.00 <br />$4,690 <br />Street Lights <br />$0.00 <br />$468.00 <br />$2,340 <br />Street Construction <br />$0.00 <br />TIF <br />$0 <br />Total <br />$12,235 <br />Revenues <br />Tax Year <br />Property Taxes <br />unincorporated = <br />01102 <br />$1,396.76 <br />(year 1) <br />02/03 <br />$1,397 <br />(year 2) <br />03/04 <br />$2,393 <br />(year 3) <br />04/05 <br />$7,830 <br />(year 4) <br />05/06 <br />$7,830 <br />(year 5) <br />06/07 <br />$15,650 <br />MVH/LRSA <br />estimated from 2000 revenue /mile <br />@$12,618 <br />x 5 years <br />$7,886 <br />Total <br />$42,986 <br />Estimated full net assessment: $320,000 <br />Estimated tax income per year after full development potential is reached: $30,146 <br />