|
Executive Report: Summary (continued)
<br />Scenario 2: Town Homes
<br />IMP
<br />•
<br />•
<br />•
<br />Water Availability Charge $12,288
<br />Sewer Availability Charge
<br />SAC handling Fee
<br />r - Water Meter /Horn
<br />Mechanical Permit
<br />r - Plumbing Permit
<br />SECTION TOTAL: $44,472.00*
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fees /charges. Actual
<br />SECTION B: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />Storm Water Trunk DI
<br />ASSD
<br />ASSD
<br />11
<br />Sewer Trunk
<br />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 />SECTION TOTAL:
<br />SECTION C: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />Top Soil
<br />Grass /Sod
<br />Trees Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Y
<br />Shrubs
<br />Radon Barrier
<br />Foundation Drainage
<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 />$4,193 $16,000
<br />DI $3,500
<br />NA UTLY
<br />$19,480 $16,000
<br />OT FE $4,200
<br />DI $400
<br />NA CTY
<br />DI DI
<br />$23,673* $40,100*
<br />4" 4"
<br />Yes
<br />Yes
<br />No
<br />No
<br />Yes
<br />No
<br />No
<br />No
<br />$14,160
<br />$2,400
<br />$5,510
<br />NA
<br />$4,775
<br />OT FE
<br />NA
<br />NA
<br />DI
<br />$26,845* $97,200*
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />$16,600
<br />$52,600
<br />NA
<br />6" 0" 4"
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />ASSD
<br />ASSD
<br />$2,
<br />$2,
<br />$38,546* $18
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Y
<br />Y
<br />Y
<br />Y
<br />SECTION D: Blaine Coon Rapids Dayton Medina Elk River Cam
<br />NA
<br />NA NA $24,000 $1
<br />N
<br />UTLY $1,179 N
<br />$28,000 $29,112 $12
<br />NA DI N
<br />DI DI $2
<br />NA $800 $2
<br />DI $7,455 $5
<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 />3
<br />1
<br />$80 $800 NA NA NA N
<br />NA NA $80 NA $40 $
<br />$9,384 $9,384 $10,298 $8,296 $9,294 $9
<br />$2,080 $6,100 NA $5,400 $6,041 $6,1
<br />OT FE $800 $1,200 $800 $520 $4
<br />DI $800 $1,200 $800 NA $4
<br />$17,840 $17,840 $21,400 $17,840 $33,608 $18
<br />NA $400 NA NA NA N
<br />NA $2,400 $2,414 $3,360 $560 $2,.
<br />$1,200 $1,347 $1,600 $1,600 $1,020 $5
<br />$1,600 $998 $1,600 $1,760 $840 $1,.
<br />$40,868.60 $39,792.00 $39,856.00 $75,923.12 $39,9
<br />GRAND TOTAL: $68,145.00* $80,968.60* $66,637.00* $137,056.00* $114,469.12* $58,3:
<br />f
<br />
|