|
1(2011: Proposed Changes)
<br />Scenario 1: Single Famil
<br />developer is higher than stated.
<br />Residential
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD)
<br />120 Unit Single Family Development: 29.75 Acres
<br />SECTION B:
<br />Blaine
<br />Coon Rapids
<br />Dayton
<br />Medina
<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 />$119,000
<br />$104,125
<br />ASSD
<br />UTLY
<br />$212,400
<br />$36,000
<br />$163,923
<br />NA
<br />$249,000
<br />$789,000
<br />NA
<br />NA
<br />Elk River Cam!
<br />ASSD
<br />ASSD
<br />ASSD
<br />$23,520
<br />$66
<br />$68
<br />9;
<br />$292,200
<br />$240,000
<br />$573,000
<br />$420,000
<br />$436,680 $1
<br />OT FE
<br />DI
<br />OT FE
<br />NA
<br />DI
<br />DI
<br />$3,000
<br />DI
<br />DI
<br />DI
<br />$1
<br />NA
<br />DI
<br />CTY
<br />DI
<br />NA
<br />DI
<br />NA
<br />DI
<br />$24,000 $6,
<br />$44,800 $3,
<br />SECTION TOTAL:
<br />$416,941*
<br />$466,125*
<br />$985,323*
<br />$1,458,000* $529,000* $33-
<br />SECTION C:
<br />Blaine
<br />Coon Rapids
<br />Dayton
<br />Medina
<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 />Elk River Cam!
<br />4"
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />Yes
<br />SECTION D:
<br />Blaine
<br />Coon Rapids
<br />Dayton
<br />Medina
<br />kin
<br />Certificate of Occupancy
<br />Builder License
<br />Base Building Permit Fee
<br />Internal Plan Review Fee
<br />■
<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 />Elk River Cam!
<br />NA
<br />$600
<br />$162,930
<br />$105,905
<br />$7,800
<br />$7,800
<br />$360,000
<br />$504,120
<br />NA
<br />$30,672
<br />NA
<br />NA
<br />$E
<br />$16;
<br />$10!
<br />$6,
<br />$6,
<br />$24
<br />$27;
<br />$57
<br />$8,
<br />$18
<br />SECTION TOTAL: $682,920.00
<br />GRAND TOTAL: $1,099,861 *
<br />NOTE: changes not depicted in the chart:
<br />$644,271.60
<br />$1,110,396.60*
<br />$729,214.80
<br />$1,714,537.30*
<br />$632,400.00 $1,179,826.80 $661,
<br />$2,090,400.00* $1,708,826.80* $999,
<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 />(4) Unknown reds
<br />(5) Unknown redL
<br />
|