|
Permit #:
<br />C2007-004, C2007-005, C2007-006, C2007-007
<br />Project Address:
<br />2710 14th St, 2725 15th St, 2815 15th St, 2810 14th St
<br />Project Name:
<br />Baker Heights Legacy
<br />Table 1: Per Unit Rate Calculation
<br />Water Fees (all bldgs)
<br />Sewer Fees (all bldgs)
<br />Total Sys Dev Fees
<br /># of Units
<br />Water Fee Per Unit
<br />Sewer Fee Per Unit
<br />Standard Units (38)
<br />$ 71,649.00
<br />$ 92,716.20
<br />$ 164,365.20
<br />38
<br />$ 1,885.50
<br />$ 2,439.90
<br />$ 487.98
<br />Supportive Housing Units (67)
<br />$ 25,265.70
<br />$ 32,694.66
<br />$ 57,960.36
<br />67
<br />38
<br />$ 377.10
<br />$ (1,885.50)
<br />$ (2,439.90)
<br />Credit for Demolished (38 units)
<br />$ (71,649.00)
<br />$ (92,716.20)
<br />$ (164,365.20)
<br />Totals 105 Units
<br />1 $ 25,265.70 1 $ 32,694.66 $ S7,960.36
<br />105 new, 38 demo
<br />*Note 10 units of credit in area of Phase 2 development not applied to Phase 1 development. Total of 48 units being demolished.
<br />Building Information
<br />Building Name
<br />Bldg A (C2007-004)
<br />Bldg B (C2007-005)
<br />Bldg C (C2007-006)
<br />Bldg D (C2007-007)
<br />Table 2: Calculation of System Development Fees Per Building (to be applied to each building permit)
<br />Unit Information Water System Dev
<br /># of Demolished Units Water Credit P
<br /># of Standard Units
<br /># of Supportive Housing Units
<br />Total # of Units
<br />Credit to be Applied
<br />Water Fee Per Building
<br />Per B
<br />31
<br />10
<br />41
<br />20
<br />$
<br />62,221.50
<br />$ (37,7
<br />2
<br />16
<br />18
<br />5
<br />$
<br />9,804.60
<br />$ (914
<br />21
<br />21
<br />231
<br />6
<br />$
<br />11,690.10
<br />$ (11,3
<br />31
<br />201
<br />23
<br />7
<br />$
<br />13,198.50
<br />$ (13,1
<br />Q5zl 105 38 $ 96,914.70 t $
<br />�wu...-Y
<br />Water System Development Fee Net
<br />Sewer System Development Fee
<br />Total Domestic Water & Sewer System
<br />Building Name
<br />6
<br />Total Per Building
<br />Net Total Per Building
<br />Development Fees Per Building
<br />Bldg A (C2007-004)
<br />$
<br />24,511.50
<br />$
<br />31,718.70
<br />$ 56,230.20
<br />Bldg B (C2007-005)
<br />$
<br />377.10
<br />$
<br />487.98
<br />$ 865.08
<br />Bldg C (C2007-006)
<br />$
<br />377.10
<br />$
<br />487.98
<br />$ 865.08
<br />Bldg D (C2007-007)
<br />$
<br />$
<br />$
<br />Totals
<br />$
<br />25,265.70
<br />$
<br />32,694.66
<br />$ 57,960.36
<br />Traffic Mitigation Fees per Building (to be applied to each building permit respectively)
<br />AV
<br />Building Name
<br />Traffic Mitigation Fee Net Total
<br />Bldg A (C2007-004)
<br />$ 24,104.00
<br />Bldg B (C2007-005)
<br />$ 374.00
<br />Bldg C (C2007-006)
<br />$ 375.00
<br />Bldg D (C2007-007)
<br />$ 4.00
<br />Totals
<br />$ 24,857.00
<br />Syst�crn �vF,�opm�nf Fees
<br />nt Fees
<br />Sewer System Development Fees
<br />Totals
<br />Total Domestic Water &
<br />Water System Development Fee
<br />Sewer Credit Applied
<br />Sewer System Development
<br />Sewer System Development
<br />Net Total Per Building
<br />Sewer Fee Per Building
<br />Per Building
<br />Fee Net Total Per Building
<br />Fees
<br />$
<br />24,511.50
<br />$ 80,516.70
<br />$ (48,798.00) $
<br />31,718.70
<br />$
<br />56,230.20
<br />$
<br />377.10
<br />$ 12,687.48
<br />$ (12,199.50) $
<br />487.98
<br />$
<br />865.08
<br />$
<br />377.10
<br />$ 15,127.38
<br />$ (14,639.40) $
<br />487.98
<br />$
<br />865.08
<br />$
<br />-
<br />$ 17,079.30
<br />$ (17,079.30)
<br />$ -
<br />$
<br />-
<br />$
<br />25,265.70
<br />$ 125,410.86
<br />$ (92,71MO)l $
<br />32,694.66
<br />$
<br />57,960.36
<br />^ Fees per building permit
<br />^Fees per building permit
<br />^ Totals
<br />per building permit
<br />
|