|
Table IStorm Water FundCustomer/Usage and RatesCurrent Year2024 2025 2026 2027 2028 2029 2030 2031 2032 2033 2034Customers (Residential Equivalent)Residential REC4,924 5,248 5,434 5,626 5,862 6,206 6,513 6,733 6,909 7,050 7,074 Commercial REC340 344 347 350 353 356 358 359 360 362 363 Vacant property (acres)219 219 219 219 219 219 219 219 219 219 219 Customer Rates for Fees and Charges (Dollars)Storm Sewer Annual Basic Charge - Residential 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 Storm Sewer Annual Equivalent Basic Charge Commercial Billed at 3.08X Residential 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 95.00 Storm Sewer Annual Charge - Vacant Land - Per Acre Charge 14.25 14.25 14.25 14.25 14.25 14.25 14.25 14.25 14.25 14.25 14.25 Revenue by Fee Type (Dolllars)Storm Sewer Annual Basic Charge - Residential 467,780 498,541 516,192 534,508 556,877 589,564 618,716 639,635 656,374 669,788 672,068 Storm Sewer Annual Equivalent Basic Charge Commercial Billed at 3.08X Residential99,484 100,654 101,532 102,410 103,288 104,166 104,751 105,043 105,336 105,921 106,214 Storm Sewer Annual Charge - Vacant Land - Per Acre Charge3,121 3,121 3,121 3,121 3,121 3,121 3,121 3,121 3,121 3,121 3,121 Total Revenue by Fee Type 570,385 602,316 620,845 640,039 663,286 696,850 726,588 747,799 764,831 778,830 781,403 Projected
|