|
Executive Report: Summary (continued)
<br />Scenario 1: Single Family Residential
<br />Storm
<br />P
<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 DI $104,125 $36,000 $789,000 ASSD
<br />Storm Water Trunk
<br />Water Management
<br />ark Dedication (cash)
<br />Trail Fees
<br />Street /Traffic Signs
<br />Future Seal Coating
<br />Street Lights
<br />SECTION TOTAL:
<br />Top Soil
<br />Grass /Sod
<br />Trees
<br />Shrubs
<br />Radon Barrier
<br />Foundation Drainage
<br />Builder License
<br />ase Building Permit Fee
<br />City Sewer Connection
<br />City Water Connection
<br />W ater Availability Charge
<br />SAC handling Fee
<br />Water Meter /Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />$124,741
<br />$119,000 $212,400
<br />$249,000 ASSD
<br />$6
<br />DI ASSD $163,923 NA ASSD
<br />NA
<br />UTLY
<br />$292,200 $240,000
<br />$573,000
<br />$420,000
<br />OT FE
<br />DI
<br />OT FE
<br />NA
<br />DI
<br />DI
<br />NA
<br />CTY
<br />NA
<br />NA
<br />DI
<br />$416,941*
<br />Yes
<br />No
<br />No
<br />$1,200
<br />$18,000
<br />$3,000 DI
<br />DI
<br />$466,125* $985,323*
<br />SECTION C: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />4"
<br />4" 6" 0" 4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />No
<br />NA
<br />$160,200 $164,280
<br />$267,600 $267,600
<br />NA
<br />DI
<br />Yes
<br />No
<br />No
<br />NA
<br />$23,350 $24,000
<br />NA
<br />DI
<br />DI
<br />$1,458,000* $529,000* $33
<br />Yes
<br />No
<br />Yes
<br />NA
<br />$286,800 $145,440
<br />$321,000 $267,600
<br />$23,520
<br />$436,680 $19
<br />DI $1
<br />$24,000 $6
<br />$44,800 $3
<br />Yes
<br />No
<br />No
<br />No
<br />Yes
<br />No
<br />Yes
<br />Yes
<br />SECTION D: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />NA
<br />NA
<br />NA
<br />$1,200
<br />NA
<br />$600
<br />$162,930 $16
<br />$27,600 $106,302 NA $94,560 $105,905 $10
<br />OT FE $12,000
<br />$18,000 $12,000
<br />$7,800 $6
<br />DI $12,000 $18,000 $12,000 $7,800 $6
<br />$184,320
<br />NA
<br />NA NA $360,000 $2
<br />$504,120 $27
<br />NA $6,000 NA NA NA f\
<br />NA $36,000 $36,215 $50,400 $30,672 $5;
<br />$24,000 NA $8
<br />$24,000
<br />$16,740 $24,000
<br />$26,400
<br />NA $1
<br />Certificate of Occupancy
<br />B
<br />Internal Plan Review Fee
<br />Sewer Availability Charge
<br />6
<br />$68
<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 />E
<br />1.
<br />7
<br />8
<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 />
|