(i)
Public schools: $385.00.
(j)
Customers outside the city limits shall be double the inside city rate.
(k)
Water system improvement fee is as follows:
2024 Certificates of Obligation | ||||||
|---|---|---|---|---|---|---|
FYE 9/30 | Closing: 3/12 Principal | TIC: 5.09% Interest | Debt Services | Estimated Number of Connections | Est. Monthly Cost per Connection | Est. Monthly Cost per Connection at 1.25x Coverage |
2023 | $- | |||||
2024 | $- | |||||
2025 | $20,000 | $113,814 | $133,814 | 1,273 | $8.76 | $10.95 |
2026 | $55,000 | $78,250 | $133,250 | 1,273 | $8.72 | $10.90 |
2027 | $55,000 | $76,050 | $131,050 | 1,273 | $8.58 | $10.73 |
2028 | $60,000 | $73,750 | $133,750 | 1,273 | $8.76 | $10.95 |
2029 | $60,000 | $71,350 | $131,350 | 1,273 | $8.60 | $10.75 |
2030 | $65,000 | $68,769 | $133,769 | 1,273 | $8.76 | $10.95 |
2031 | $65,000 | $66,006 | $131,006 | 1,273 | $8.58 | $10.73 |
2032 | $70,000 | $63,050 | $133,050 | 1,273 | $8.71 | $10.89 |
2033 | $70,000 | $59,813 | $129,813 | 1,273 | $8.50 | $10.63 |
2034 | $75,000 | $56,275 | $131,275 | 1,273 | $8.59 | $10.74 |
2035 | $80,000 | $52,400 | $132,400 | 1,273 | $8.67 | $10.84 |
2036 | $85,000 | $48,275 | $133,275 | 1,273 | $8.72 | $10.90 |
2037 | $90,000 | $43,900 | $133,900 | 1,273 | $8.77 | $10.96 |
2038 | $95,000 | $39,275 | $134,275 | 1,273 | $8.79 | $10.99 |
2039 | $100,000 | $34,400 | $134,400 | 1,273 | $8.80 | $11.00 |
2040 | $105,000 | $29,013 | $134,013 | 1,273 | $8.77 | $10.96 |
2041 | $110,000 | $23,100 | $133,100 | 1,273 | $8.71 | $10.89 |
2042 | $115,000 | $16,913 | $131,913 | 1,273 | $8.64 | $10.80 |
2043 | $120,000 | $10,450 | $130,450 | 1,273 | $8.54 | $10.68 |
2044 | $130,000 | $3,575 | $133,575 | 1,273 | $8.74 | $10.93 |
$1,625,000 | $1,028,426 | $2,653,426 | ||||
* | Assumptions: |
Series 2024 financing assumptions are based on the market as of November 27, 2023 (plus 0.25%) Preliminary subject to change | |
(Ordinance 655 adopted 11/10/2025; Ordinance 655-A adopted 4/13/2026)