Blackberry Farm Addition (2)DEVELOPMENT FEE WORKSHEET
PROJECT: Blackberry Farms
DATE: 7/1/2015
Water Impact Fee:
Domestic Meter(s): 83 - 5/8 inch X 3/4 inch = 83 ESU's
Irrigation Meter(s): 2 - 1 inch = 3.34 ESU's
0 = 0 ESU's
Fireline Meter(s): 0 = 0 ESU's
Total #: 86.34 ESU's @ $900.00 ea. $77,706.00
(Due prior to issuance of building permit)
Water Tap Inspection Fee:
Total #: 85 Connections @ $50.00 ea. $4,250.00
(Single family due prior to issuance of building permit)
(All other developments due prior to issuance of meter)
Domestic Water Meter Fee:
Total #: 83 Domestic Meter(s) @ $178.50 $14,815.50
(Single family due prior to issuance of building permit)
(All other developments due prior to issuance of meter)
(This fee may change at the time of pick up)
Irrigation/Fireline Water Meter Fee:
Total #: 2 Irrigation Meter(s) @ $299.25 $598.50
Total #: 0 Additional Irrigation Meter(s) @ $0.00 $0.00
Total #: 0 Fireline Meter(s) @ $0.00
(100% due prior to issuance of water meters)
Domestic Water Meter Deposit Fee:
Total #: 83 Meter(s) @ $30.00 ea. $2,490.00
(100% due prior to issuance of water meters)
Irrigation/Fire Meter Deposit Fee:
Total #: 2 Meter(s) @ $30.00 ea. $60.00
(100% due prior to issuance of water meters)
Wastewater Impact Fee:
Total Domestic Meters ESU's: 83 @ $900.00 ea. $74,700.00
(Due prior to issuance of building permit)
Wastewater Tap Inspection Fee:
Total #: 83 Connections @ $50.00 ea. $4,150.00
(100% due prior to issuance of building permit)
Utility Final Inspection Fee (All developments):
Total #: 83 Lots @ $50.00 ea. $4,150.00
(100% due prior to issuance of building permit)
meter provided by developer
Page 1
DEVELOPMENT FEE WORKSHEET
Park Fee (For Residential Developments Only):
* Preliminary plat approved: After October 26, 1993
Park Development Zone : Zone 2
83 Single-family @ $1,285.00 per lot $106,655.00
0 Multi-family @ $1,285.00 per unit $0.00
(100% paid prior to Council approval of final plat)
Roadway Impact Fee:
(See attached fee calculations) $52,788.00
Street Lighting Fees:
Assessed for lighting in the City's right-of-way. Information not Available
This fee cannot be assessed until after Oncor submits
the lighting plan for the proposed development.
Once the plans are submitted, $352.44 per light will be assessed.
(100% due prior to final acceptance of development)
Street Sign Fees:
Assessed for signage in the City's right-of-way. Information not Available
(See attached fee calculations if applicable)
Construction Inspection Fees:
A copy of the development contract must be submitted for assessment. Information not Available
The contracts should indicate the cost to construct the improvements
that are inspected by the Engineering Department.
(2% of development cost required for private improvements)
(4% of development cost required for public improvements)
Page 2
DEVELOPMENT FEE TABLE
Project: Blackberry Farms
Date: 7/1/2015
TOTAL AMOUNT DUE
FEES DUE PRIOR TO
FILING
PLAT
Water Impact Fee $77,706.00
(100% due at Issuance of Building Permit)
Water Tap Inspection Fee $4,250.00
(100% due at Issuance of Water Meter)
Water Meter Fee (Domestic) $14,815.50
(100% due at Issuance of Water Meter)
Water Meter Fee (Irrigation/Fireline) $598.50
(100% due at Issuance of Water Meter)
Water Meter Deposit (Domestic) $2,490.00
(100% due at Issuance of Water Meter)
Irrigation/Fireline Meter Deposit $60.00
(100% due at Issuance of Water Meter)
Wastewater Impact Fee $74,700.00
(100% due at Issuance of Building Permit)
Wastewater Tap Inspection Fee $4,150.00
(100% due at Issuance of Building Permit)
Utility Final Inspection Fee $4,150.00
(100% due at Issuance of Building Permit)
Park Fee $106,655.00 $106,655.00
(100% due prior to Filing Plat)
Roadway Impact Fee $52,788.00 $52,788.00
(100% due prior to Filing Plat)
Street Light Fee Information not Available
(100% due prior to Acceptance of Project)
Street Sign Fee Information not Available
(100% due prior to Acceptance of Project)
Construction Inspection Fee Information not Available
(100% due prior to Start of Construction)
TOTAL $342,363.00
TOTAL AMOUNT DUE PRIOR TO FILING FINAL PLAT $159,443.00
ROADWAY IMPACT FEE CALCULATIONS
PROJECT: Blackberry Farms
DATE: 7/1/2015
ROADWAY IMPACT FEE:
Service Area *
Category **
Land Use **
No. Lots/Units
Development Units **
Vehicle Miles per Development Unit **
Fee per Vehicle Mile ***
Roadway Impact Fee due = (Development Units) x
(Vehicle Miles per Development Unit) x (Fee per Vehicle Mile) = $52,788.00
* (Figure 4.1 - Roadway Impact Fee Study)
** (Table 4.10 - Roadway Impact Fee Study)
*** (Schedule 2, Page 3 - The Master Fee Schedule)
AMOUNT DUE: $52,788.00
83.00
4.24
$150
1
Residential
Residential (Medium/Low)
83