|
Executive Report: Summary (continued)
<br />Scenario 3: Apartment Building
<br />Storm Water Management
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fees /charges. Ac
<br />SECTION B: Blaine Coon Rapids Dayton Medina Elk River Ca
<br />Sewer Trunk
<br />Water Trunk
<br />Storm Water Trunk
<br />Park Dedication (cash)
<br />Trail Fees
<br />Street /Traffic Signs
<br />Future Seal Coating
<br />Street Lights
<br />SECTION TOTAL:
<br />$36,898 $35,200
<br />DI $30,800 $36,000 $789,000
<br />ASSD
<br />$:
<br />DI
<br />ASSD $48,488
<br />NA ASSD
<br />NA
<br />UTLY
<br />NA
<br />UTLY
<br />$10,375
<br />$292,200
<br />OT FE
<br />$12,000 OT FE
<br />NA
<br />DI
<br />DI
<br />NA
<br />CTY NA
<br />NA
<br />$1,600
<br />DI
<br />$329,098* $241,600*
<br />SECTION C: Blaine Coon Rapids Dayton Medina Elk River Ca
<br />Top Soil
<br />Grass /Sod
<br />Trees
<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 />Water Availability Charge
<br />Sewer Availability Charge
<br />SAC handling Fee
<br />Water Meter /Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />4" 4" 6"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />Yes
<br />No
<br />No
<br />SECTION D: Blaine Coon Rapids Dayton Medina Elk River Ca
<br />$1,200
<br />NA
<br />NA
<br />$10
<br />NA
<br />$5
<br />NA $47,270 $70,565 $31,932
<br />NA $30,726 NA $20,726
<br />OT FE $12,000 $18,000 NA
<br />$184,320 NA
<br />NA NA $360,000 $
<br />$267,600 $267,600
<br />$321,000 $267,600
<br />NA
<br />$163,200 $42,020
<br />$400 NA
<br />DI
<br />No
<br />No
<br />$2,364
<br />$212,400 $249,000
<br />DI
<br />Yes
<br />No
<br />NA
<br />$49,280
<br />DI
<br />DI
<br />$338,908* $1,087,280*
<br />No
<br />Yes
<br />NA
<br />ASSD S1
<br />$436,680 $1!
<br />$5,964
<br />0" 4"
<br />$72,000 NA NA NA
<br />$454,619* $23
<br />Yes
<br />Yes
<br />NA
<br />2
<br />NA $1,200 $302 NA $3,305
<br />NA $20,000 $24,000 $5,465 $9,000 $1
<br />NA
<br />$14,400 $24,000 $3,939 $6,000 $7
<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) f
<br />DI $
<br />$41,379 $4
<br />$26,896 $2
<br />$7,800 $E
<br />DI $12,000 $18,000 NA NA $E
<br />$504,120 $27
<br />SECTION TOTAL: $453,120.00* $479,559.00 $475,876.73 $11,341.50 $958,504.94 $407
<br />GRAND TOTAL: $782,218.00* $721,159.00* $814,784.73* $1,416,941.50* $1,413,124.14* $640,
<br />
|