Villas at LV-CS040527 DEVELOPMENT FEE TABLE
Project: Villas of Lake Vista
Date: $/27/2004
TOTAL AMOUNT DUE
FEES DUE PRIOR TO
COUNCIL
APPROVAL
Water Impact Fee $51,380.00
(100% due at Issuance of Building Permit)
Water Tap Inspection Fee $10,200.00
(100% due at Issuance of Water Meter)
Water Meter Fee (Domestic) $3,293.86
(100% due at Issuance of Water Meter)
Water Meter Fee (Irrigation/Fireline) $36,370.44
(100% due at Issuance of Water Meter)
Water Meter Deposit (Domestic) $4,710.00
(100% due at Issuance of Water Meter)
Irrigation/Fireline Meter Deposit $1,410.00
(100% due at Issuance of Water Meter)
Wastewater Impact Fee $43,960.00
(100% due at Issuance of Building Permit)
Wastewater Tap Inspection Fee $7,850.00
(100% due at Issuance of Building Permit)
Utility Final Inspection Fee $7,850.00
(100% due at Issuance of Building Permit)
Park Fee $201,745.00 $201,745.00
(100% due prior to Council Approval)
Roadway Impact Fee $94,671.00 $94,671.00
(100% due prior to Council Approval)
Street Light Fee lntbrmation not Available
(100% due prior to Acceptance of Project)
Street Sign Fee Information not Available
(100% due prior to Acceptance of Project) II
Construction Inspection Fee [ntbrmation not Available
(100% due prior to Start of Construction)
FOTAL $463,440.30
TOTAL AMOUNT DUE PRIOR TO COUNCIL APPROVAL $296,416.00
DEVELOPMENT FEE WORKSHEET
PROJECT: Villas of Lake Vista
DATE: 5/27/2004
Water Impact Fee:
Domestic Meter(s):
Irrigation Meter(s):
157 - 5/S inch X 3/4 inch = 157
3 - 2 inch = 24
0 = 0
Fireline Meter(s): 44 - 4 inch = 2.5
Total#: 183.5 ESU's@$280.00ea.
(Due prior to issuance of building permit)
Water Tap Inspection Fee:
Total#: 204 Connections @ $50.00 ea.
(Single family due prior to issuance of building permit)
(All other developments due prior to issuance of meter)
Domestic Water Meter Fee:
Total #: 157 Domestic Meter(s) @ $20.98
(Single family due prior to issuance of building permit)
(All other developments due prior to issuance of meter)
Irrigation/Fireline Water Meter Fee:
Total #: 3 Irrigation Meter(s) @ $188.48
Total #: 0 Additional Irrigation Meter(s) @ SQ00
Total #: 44 Fireline Meter(s) @ $813.75
(100% due prior to issuance of water meters)
Domestic Water Meter Deposit Fee:
Total #: 157 Meter(s) @ $30.00 ea.
(100% due prior to issuance of water meters)
Irrigation/Fire Meter Deposit Fee:
Total #: 47 Meter(s) @ $30.00 ea.
(100% due prior to issuance of water meters)
Wastewater Impact Fee:
Total Domestic Meters ESU's: 157
(Due prior to issuance of building permit)
@ $280.00 ea.
Wastewater Tap Inspection Fee:
Total #: 157 Connections @ $50.00 ea,
(100% due prior to issuance of building permit)
Utility Final Inspection Fee (All developments):
Total #: 157 Lots @ $50.00 ea.
(100% due prior to issuance of building permit)
ESU's
ESU's
ESU's
ESU's
$51,380.00
$10,200.00
$3,293.86
$565.44
$o.oo
$35,805.00
$4,710.00
$1,410.00
$43,960.00
$7,850.00
$7,850.00
Park Fee (For Residential Developments Only):
Page 1
DEVELOPMENT FEE WORKSHEET
* Preliminary plat approved: After October 26, 1993
Park Development Zone:
0 Single-family @ $1,285.00 per lot
157 Multi-family @ $1,285.00 per unit
(100% paid prior to Council approval of final plat)
Zone 2
$0.00
$201,745.00
$94,671.00
Information not Available
Roadway Impact Fee:
(See attached fee calculations)
Street Lighting Fees:
Assessed for lighting in the City's right-of-way.
This fee cannot be assessed until after T.U. Electric submits
the lighting plan for the proposed development,
Once the plans are submitted, $292.60 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.
(See attached fee calculations if applicable)
Information not Available
Construction
Inspection Fees:
A copy of the development contract must be submitted for assessment.
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)
Information not Available
Page 2
ROADWAY IMPACT FEE CALCULATIONS
PROJECT: Villas of Lal~e Vista
DATE: 5/27/2004
ROADWAY IMPACT FEE:
;ervice Area * 2
Category ** Residential
Land Use ** Multi-Family
No. Lots/Units 157
Development Units ** 157.00
Vehicle Miles per Development Unit ** 2.01
Fee per Vehicle Mile *** $300
Roadway Impact Fee due = (Development Units) x
(Vehicle Miles per Development Unit) x (Fee per Vehicle Mile) = $94,671.00
* (Figure 2 - Roadway Impact Fee Study)
** (Table 3 - Roadway Impact Fee Study)
*** (Schedule 2, Page 3 - Roadway Impact Fee Study)