Various Latecomer Fee CalculationsLatecomers ell""
Project Name -Holiday Inn Express
Date: 8/7726®8... v
Calculated By: Susie Turner
WATER LATECOMER FEE
Maximum Day Demand Per EDU =
Reimbursement Amount per EDU
0.62 GPM/EDU
$194.54 $/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1
2.
ISingle Family Residence
0
0.00
$
Apartment, Duplex or Multi -Family
0
0.00
$ -
Commercial Construction
I GPM
EDU
FEE
3. Maximum Day Demand (GPM)
26.6
1 42.94
1 $ 8,352.67
Fire Flow
GPM I
EDU I
FEE
4. lCurrent
Set Aside Fire Flow
1000
5. JAdditional
Development Fire Flow
500
806.45 1
$156,887.10
Total Water : 42.94 $165,239.77
SEWER LATECOMER FEE
Maximum Peak Hour Flow Per EDU =
Reimbursement Amount per EDU
2007 Year
0.66 GPM/EDU
$527.73 $/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1.
2. JApartment,
Sin le Famil Residence
0
0.00
$ -
Duplex or Multi -Family
0
0.00
$ -
Commercial Construction
GPM
EDU
FEE
3. Maximum Peak Hour Flow (GPM) 1
0.0
0.00
$ -
Total Sewer: 0.00 $ -
Total Latecomers Fee: $165,239.78
Latecommers Fee
Project Name: Tally Lake Ranger Station
Date: 9/24/2007
Calculated By: Susie Turner
Maximun Day Demand Per EDU =
Reimbrusment Amount per EDU
2008 , Year
0.62 GPM/EDU
$194.54 $/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1.
2.
Single Family Residence
0
0.00
$ -
JApartment, Duplex or Multi -Family
0
Q
Commercial Construction
GPM '
EDU
FEE
3. Maxumum Day Demand (GPM)
0.0
635.61
$123,651.57_
Fire Flow
GPM
EDU
FEE
4. lCurrent
Set Aside Fire Flow
1000
5. 11froposed
Devlepment Fire Flow
1500
0.00
$ -
Total Water: 635.61 $123,651.57
Maximun Peak Hour Flow Per EDU =
Reimbrusment Amount per EDU
2008
Year
0.66
GPM/EDU
$556.44
$/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
I FEE
1.
2.
ISingle Family Residence
0
0.00
1 $
JApartment, Duplex or Multi -Family
0
0.00
$ -
Commercial Construction
3. Maximun Peak Hour Flow (GPM)
GPM
10.5
EDU
15.91
FEE
$ 8,852.45
Total Sewer: 15.91 $ 8,852.45
Total Latecomers Fee: $132,504.03
Latecomers Fee
Project Name: DNRC/DEQ Co -Location 655 Timberwolf Parkway
Dabs: 8/15/2008
Calculated By: Susie Turner
WATER LATECOMER FEE
.�Year
Maximum Day Demand Per EDU = 0.62 GPM/EDU
Reimbursement Amount per EDU $194.54 $/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FIEE
Commercial Construction
I GPM
EDU
FEE
Fire Flow
GPM
E U I
FEE
T( Nater : /1,216.45 $ 236,64t 178
Maximum Peak Hour Flow Per EDU
=
Reimbursement Amount per EDU
2008, Year
0.68 GPM/EDU
TYPE OF DEVELOPED AREA
UNITS-
EDU
FEE
Commercial Construction I
GPM J
EDU
I FEE
Total Latecomers Fee: $241'9G2.1O
Latecomers Fee
Project Name: DNRC Fire Cache-655 Timberwolf Parkway
Date: 9/16/2008
Calculated By: Susie Turner
WATER LATECOMER FEE
Maximum Day Demand Per EDU =
Reimbursement Amount per EDU
2008
Year
0.62
GPM/EDU
$194.54
$/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1.
2.
ISingle Family Residence
0
0.00
$ -
JApartment, Duplex or Multi -Family
Q
0.00
$ -
Commercial Construction GPM EDU FEE
3. Maximum Day Demand (GPM)
7.70
12.42
$ 2,416.19
Fire Flow
GPM
EDU
FEE
4.
Development Fire Flow above 1000 GMP
5Q0 .
806.45
$156,886.78
Total Water: 12.42 $159,302.97
Maximum Peak Hour Flow Per EDU =
Reimbursement Amount per EDU
2008,
;Year
0.66
GPM/EDU
$556.44
$/EDU
TYPE OF DEVELOPED AREA
UNITS
EDU
FEE
1.
2.
ISingle Family Residence
0'
0.00
$ -
JApartment, Duplex or Multi -Family
0
0.00
$ -
Commercial Construction
GPM
EDU
FEE
3. Maximum Peak Hour Flow (GPM)
15.1
22.88 1
$ 12,731.35
Total Sewer: 22.88 $ 12,731.35
Total Latecomers Fee: $172,034.32
n- water and sewer through Section 36
WATER
Maximum Day Demand Per EDU = 0.62
GPM/EDU
Yearly Reimbursement Factor -Water
Reimbursement Amount per EDU
Year
$184.50
2007
$194.54
2008
2009
2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2020
(FIRE FLOW
Existing Fire Flow for Owl Corp 1000 GPM
* fire flows from Jeff at Stelling Engineering 9/16/08
SEWER
Peak Hour Flow Per EDU = 0.66
GPM/EDU
Yearly Reimbursement Factor -Sewer
Reimbursement Amount per EDU Year
$527.73 2007
$556.44 2008
2009
2011
2012
2014
2015
2016
2017
2019
2020
2020