|
Executive Report: Summary (continued)
<br />Scenario 1: Single Family Residential
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fE
<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 />ASSD
<br />ASSD
<br />ASSD
<br />$23,520
<br />$436,680 $19
<br />DI
<br />DI $1,
<br />$24,000 $6,
<br />$44,800 $3,
<br />$66
<br />$68
<br />acL i'Ui i TOTAL:
<br />$416, 941 *
<br />$466,125* $985,323*
<br />$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 Cam
<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 />NA
<br />NA
<br />NA
<br />$1,200
<br />NA
<br />NA
<br />NA
<br />$600
<br />$E
<br />$160,200 $164,280 $286,800 $145,440 $162,930 $16:
<br />$27,600 $106,302 NA $94,560 $105,905 $10`
<br />OT FE $12,000 $18,000 $12,000 $7,800 $6,
<br />DI $12,000 $18,000 $12,000 $7,800 $6,
<br />$184,320 NA NA NA $360,000 $24
<br />$267,600 $267,600 $321,000 $267,600 $504,120 $27:
<br />NA $6,000 NA NA NA N
<br />NA $36,000 $36,215 $50,400 $30,672 $57
<br />$18,000 $23,350 $24,000 $24,000 NA $8,
<br />$24,000 $16,740 $24,000 $26,400 NA $18
<br />SECTION TOTAL: $682,920.00 $644,271.60 $729,214.80 $632,400.00 $1,179,826.80 $661,I
<br />GRA�. �.�•��: $1,099,861* $1,110,396.60* $1,714,537.30* $2,090,400.00* $1,708,826.80* $999,1
<br />NA: Not applicable/No answer ASSD: Assessed based on actual construction cost
<br />DI: Developer installed OT FE: Accounted for in other fee
<br />UTLY: Paid for through utilities CITY: City Responsibility
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD)
<br />
|