Laserfiche WebLink
Southfield Lake Annexation Area 12 <br />TABLE 1 <br />Summary Table -Estimated Fiscal Impact <br />Expenditures Capital (est.) Non -Capital <br />Per Year (est.) 5-Year <br />Sewer Extension $0.00 To be installed <br />by developer $0.00 <br />Water Extension $0.00 To be installed <br />by developer $0.00 <br />Street Lights $0.00 To be installed <br />by developer $0.00 <br />Police $0.00 $45,046 $225,230.00 <br />Fire &EMS $0.00 $47,066 $235,330.00 <br />Code $0.00 $4,646 $23,230.00 <br /> 0 <br />Street Maintenance 0.00 $5554 $27,770.00 <br />Street Construction $0.00 To be installed <br />by developer <br />$0.00 <br />Approximate 5-Year Cost $511,560.00 <br /> <br />Revenues Tax Year ~a, <br />Property Taxes (est) unincorporated OS/06 NA <br /> (year 1; 2007) 06/07 $205,352 <br /> (year 2; 2008) 07/08 $205,352 <br /> (year 3; 2009) 08/09 $205,352 <br /> (year 4; 2010) 10/11 $205,352 <br /> (year 5; 2011) 11/12 $215,619.50 <br />Note: All Revenues estimated & cumulative <br />MVH/LRSA estimated. from 2001 revenue/mile <br />$11,340 X S years $67,473 <br /> Total 5879,227 <br />A. Estimated full net assessment in five years: $20,200,000 <br />B. Estimated tax income per year after full development potential is reached in five years: <br />$811,754. <br />C. Estimates based on $200,000 average per unit assessed value for 101 units. Tax income <br />calculation uses 2005 pay 2006 Portage Township Total Tax Rate and associated credits. <br />