SEWER FRONT FOOT ASSESSMENT
PROJECT NAME: DREAMS LANDING SEWER EXTENSION, DL SERVICE ONLY
COST DATA SOURCE:  SCHEMATIC DESIGN REPORT, ALT 2-3 (MODIFIED)
PREPARED BY:  R HARTMAN
DATE PREPARED:  SEP 8, 1999
EXPENDITURES
				COST
	PHASE 100 DESIGN			$87,467
	PHASE 200 LAND			$496
	PHASE 300 CONSTRUCTION			$624,545
	PHASE 400 OVERHEAD			$35,626
			TOTAL	$748,134
REVENUES
	HOUSE CONNECTIONS
	RATE	$1,300
	UNITS	0		$0
	GRANT ASSISTANCE	0		$0
				$0
		ASSESSABLE COST		$748,134
BENEFIT ASSESSMENT
	TOTAL ASSESSABLE FOOTAGE		1563
		COUNTY BOND		SRF LOAN
		COST		COST
	ASSESSABLE COST	$748,134		$748,134
	FACTOR	2.1403	5.83%	1.4856	2.77%
	TOTAL REQUIREMENT	$1,601,231		$1,111,428
	ANNUAL REQUIREMENT	$53,374		$37,048
	ASSESSABLE FOOTAGE	1563		1563
	RATE PER FOOT	$34.15		$23.70
BENEFIT CHARGE (LUMP SUM)
	RATE PER FOOT		$478.65
5/24/2004