SEWER FRONT FOOT ASSESSMENT
PROJECT NAME: DREAMS LANDING SEWER EXTENSION
COST DATA SOURCE:  COST ESTIMATE 11/09/04
PREPARED BY:  L Campbell
DATE PREPARED: 11/09/04
EXPENDITURES
				COST
	PHASE 100 DESIGN			$69,221
	PHASE 200 LAND			$500
	PHASE 300 CONSTRUCTION			$729,113
	PHASE 400 OVERHEAD			$39,942
			TOTAL	$838,776
REVENUES
	HOUSE CONNECTIONS
	RATE	$1,300
	UNITS	0		$0
	GRANT ASSISTANCE	0		$0
				$0
		ASSESSABLE COST		$838,776
BENEFIT ASSESSMENT
	TOTAL ASSESSABLE FOOTAGE		1563
		COUNTY BOND
		COST
	ASSESSABLE COST	$838,776
	FACTOR	2.1403	5.83%
	TOTAL REQUIREMENT	$1,795,232
0	ANNUAL REQUIREMENT	$59,841
	ASSESSABLE FOOTAGE	1563
	RATE PER FOOT	$38.29
BENEFIT CHARGE (LUMP SUM)
	RATE PER FOOT		$536.64
11/9/2004