|
Executive Report: Summary (continued)
<br />Scenario 3: Apartment Building
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fees/charges. Ac
<br />SECTION B:
<br />Blaine
<br />Coon Rapids
<br />Dayton
<br />Medina
<br />Elk River
<br />Ca
<br />Sewer Trunk
<br />Water Trunk
<br />$36,898
<br />$35,200
<br />DI
<br />$30,800
<br />$212,400
<br />$36,000
<br />$249,000
<br />$789,000
<br />ASSD
<br />ASSD
<br />$1
<br />$2
<br />Storm Water Trunk DI
<br />ASSD
<br />$48,488
<br />NA
<br />ASSD
<br />Storm Water Management
<br />Park Dedication (cash)
<br />Trail Fees
<br />Street/Traffic Signs
<br />Future Seal Coating
<br />Street Lights
<br />SECTION TOTAL:
<br />NA
<br />$292,200
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$329,098*
<br />UTLY
<br />$163,200
<br />$12,000
<br />$400
<br />CTY
<br />DI
<br />$241,600*
<br />NA
<br />$42,020
<br />OT FE
<br />NA
<br />NA
<br />DI
<br />$338,908*
<br />UTLY
<br />$49,280
<br />NA
<br />DI
<br />NA
<br />DI
<br />$1,087,280*
<br />$10,375
<br />$436,680
<br />DI
<br />DI
<br />$1,600
<br />$5,964
<br />$454,619*
<br />$1!
<br />S
<br />S
<br />$22
<br />SECTION C:
<br />Blaine
<br />Coon Rapids
<br />Dayton
<br />Medina
<br />Elk River
<br />Ca
<br />Top Soil
<br />Grass/Sod
<br />4"
<br />4"
<br />6"
<br />0"
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Trees Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Shrubs
<br />Radon Barrier
<br />Foundation Drainage
<br />Yes
<br />No
<br />No
<br />Yes
<br />No
<br />No
<br />No
<br />Yes
<br />No
<br />Yes
<br />No
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />SECTION D:
<br />Blaine
<br />Coon Rapids
<br />Dayton
<br />Medina
<br />Elk River
<br />Ca
<br />■
<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 />$1,200
<br />NA
<br />NA
<br />NA
<br />OT FE
<br />DI
<br />$2,364
<br />NA
<br />$47,270
<br />$30,726
<br />$12,000
<br />$12,000
<br />NA
<br />$10
<br />$70,565
<br />NA
<br />$18,000
<br />$18,000
<br />NA
<br />NA
<br />$31,932
<br />$20,726
<br />NA
<br />NA
<br />NA
<br />$5
<br />$41,379
<br />$26,896
<br />$7,800
<br />NA
<br />$4
<br />$2
<br />$E
<br />$E
<br />Water Availability Charge $184,320
<br />NA
<br />NA
<br />NA
<br />$360,000
<br />$2
<br />•
<br />Sewer Availability Charge
<br />SAC handling Fee
<br />Water Meter/Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />$267,600
<br />NA
<br />NA
<br />NA
<br />NA
<br />$267,600
<br />$72,000
<br />$1,200
<br />$20,000
<br />$14,400
<br />$321,000
<br />NA
<br />$302
<br />$24,000
<br />$24,000
<br />$267,600
<br />NA
<br />NA
<br />$5,465
<br />$3,939
<br />$504,120
<br />NA
<br />$3,305
<br />$9,000
<br />$6,000
<br />$27
<br />SECTION TOTAL: $453,120.00* $479,559.00 $475,876.73
<br />GRAND TOTAL: $782,218.00* $721,159.00* $814,784.73*
<br />$11,341.50
<br />$1,416,941.50*
<br />$958,504.94 $407
<br />$1,413,124.14* $640,
<br />NA:
<br />DI:
<br />UTLY:
<br />Not applicable/No answer
<br />Developer installed
<br />Paid for through utilities
<br />ASSD:
<br />OT FE:
<br />CITY:
<br />Assessed based on actual construction cost
<br />Accounted for in other fee
<br />City Responsibility
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD)1
<br />
|