Laserfiche WebLink
J.Douglas Daugherty Annexation Area 10 <br />TABLE 1 <br />Summary Table — Estimated 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 />$0.00 <br />Water Extension <br />$0.00 <br />n/a <br />$0.00 <br />Street Lights <br />$0.00 <br />n/a <br />$0.00 <br />Police <br />$0.00 <br />1 $104 <br />$520.00 <br />Fire <br />$0.00 <br />$211.00 <br />$1055.00 <br />Code <br />$0.00 <br />$29.00 <br />$145.00 <br />Street Maintenance <br />$0.00 <br />$0.00 <br />$0.00 <br />0 <br />Street Construction <br />$0.00 <br />$0.00 <br />Approximate 5 -Year Cost <br />$1720.00 <br />Revenues <br />Tax Year <br />@ <br />Property Taxes <br />unincorporated <br />02103 <br />$1,980.00 <br />(year 1) <br />03/04 <br />$919 <br />(year 2) <br />04/05 <br />$919 <br />(year 3) <br />05/06 <br />$195 <br />(year 4) <br />06/07 <br />$195 <br />(year 5) <br />07/08 <br />$195 <br />Note: All Revenues estimated <br />0 <br />MVH/LRSA <br />estimated from 1002 revenue/mile <br />@$11,340 <br />x 5 years <br />$0.0 <br />0 <br />Total <br />$2423.00 <br />Estimated full net assessment: $14,000 (in five years; undeveloped) <br />Estimated tax income per year after full development potential is reached: $200 (in five years; <br />undeveloped) <br />