|
1(2011: Proposed Changes)
<br />Scenario 1: Single Family Residential
<br />developer is higher than stated.
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD)
<br />120 Unit Single Family Development: 29.75 Acres
<br />SECTION B: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />Sewer Trunk
<br />Water Trunk
<br />Storm Water Trunk
<br />Storm Water Management
<br />Park Dedication (cash)
<br />Trail Fees
<br />Street /Traffic Signs
<br />Future Seal Coating
<br />Street Lights
<br />$124,741
<br />DI
<br />DI
<br />NA
<br />$292,200
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$119,000
<br />$104,125
<br />ASSD
<br />UTLY
<br />$240,000
<br />DI
<br />$3,000
<br />CTY
<br />DI
<br />$212,400
<br />$36,000
<br />$163,923
<br />NA
<br />$573,000
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$249,000
<br />$789,000
<br />NA
<br />NA
<br />$420,000
<br />NA
<br />DI
<br />NA
<br />DI
<br />SECTION TOTAL: $416,941* $466,125* $985,323* $1,458,000* $529,000* $33-
<br />SECTION C: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />Top Soil
<br />Grass /Sod
<br />Trees
<br />Shrubs
<br />Radon Barrier
<br />Foundation Drainage
<br />4 "
<br />Yes
<br />Yes
<br />No
<br />No
<br />No
<br />4 "
<br />Yes
<br />Yes
<br />No
<br />No
<br />No
<br />6"
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />No
<br />0"
<br />Yes
<br />Yes
<br />No
<br />No
<br />Yes
<br />4 "
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />Yes
<br />SECTION D: Blaine Coon Rapids Dayton Medina Elk River Camp
<br />Certificate of Occupancy
<br />Builder License
<br />Base Building Permit Fee
<br />Internal Plan Review Fee
<br />City Sewer Connection
<br />City Water Connection
<br />Water Availability Charge
<br />Sewer Availability Charge
<br />SAC handling Fee
<br />Water Meter /Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />$1,200
<br />NA
<br />$160,200
<br />$27,600
<br />OT FE
<br />DI
<br />$184,320
<br />$267,600
<br />NA
<br />NA
<br />$18,000
<br />$24,000
<br />NA
<br />NA
<br />$164,280
<br />$106,302
<br />$12,000
<br />$12,000
<br />NA
<br />$267,600
<br />$6,000
<br />$36,000
<br />$23,350
<br />$16,740
<br />NA
<br />$1,200
<br />$286,800
<br />NA
<br />$18,000
<br />$18,000
<br />NA
<br />$321,000
<br />NA
<br />$36,215
<br />$24,000
<br />$24,000
<br />NA
<br />NA
<br />$145,440
<br />$94,560
<br />$12,000
<br />$12,000
<br />NA
<br />$267,600
<br />NA
<br />$50,400
<br />$24,000
<br />$26,400
<br />SECTION TOTAL: $682,920.00 $644,271.60 $729,214.80 $632,400.00 $1,179,826.80 $661,
<br />GRAND TOTAL: $1,099,861* $1,110,396.60* $1,714,537.30* $2,090,400.00* $1,708,826.80* $999,
<br />NOTE: changes not depicted in the chart:
<br />(1) $1,200 reduction in erosion control admin fees
<br />(2) $1,200 reduction in landscape admin fees
<br />(3) Unknown reduction to topsoil
<br />1
<br />ASSD $66
<br />ASSD $68
<br />ASSD N
<br />$23,520 N
<br />$436,680 $19;
<br />DI N
<br />DI $1
<br />$24,000 $6,
<br />$44,800 $3,
<br />Y
<br />Y
<br />Y
<br />Y
<br />NA
<br />$600 $E
<br />$162,930 $16;
<br />$105,905 $10!
<br />$7,800 $6,
<br />$7,800 $6,
<br />$360,000 $24
<br />$504,120 $27;
<br />NA N
<br />$30,672 $57
<br />NA $8,
<br />NA $18
<br />(4) Unknown redL
<br />(5) Unknown redL
<br />
|