TABLE 12 <br /> Stormwater Drainage Systems Development Charge Analysis <br /> 1. Existing Stormwater Drainage System Value &SDC-Eligible Costs (Reimbursement Fee) <br /> Total Re lacement Cost -Existin Pi e S stem $222,748,229 <br /> Total Re lacement Cost -Existin O en Channel S stems $63,671,322 <br /> x' ...4 <br /> Percent of Existin Pi e S stem to be Used b New Develo ment 4.27% <br /> Percent of Existin O en Channel s stem to Used b New Develo ment 2.34% <br /> Total SDC-Eli ible Cost-Existin Pi e* $9,511,350 <br /> Total SDC-Eli ible Cost -Existin O en Channel S stems* $1,489,909 <br /> 2. Future Stormwater System SDC-Eligible Project Costs (Improvement Fee) <br /> 3. Stormwater System Calculation Details <br /> Sin le-Famil Dwellin SFD ,estimated avers a im ervious surface area <br /> Small Residential (building footprint <1,000 sq. ft.) 1,800 s . ft. <br /> Medium Residential (building footprint >1,000 sq. ft. and < 3,000 sq.ft.) 2,900 s . ft. <br /> Mf .Home Park S ace, estimated avers a im ervious surface area 1,780 s . ft. <br /> 4. Calculation of SDC* <br /> Unit Cost er S uare Foot, Im rovement Fee [$12,113,5s5 / 155,770,560] $0.0778 (53%) <br /> Unit Cost er S uare Foot, Reimbursement Fee ~ ,00,258 / 155,~~o,sso] $0.0706 (47%) <br /> rR <br /> <br /> ~ ) <br /> Small Residential SDC (building footprint < 1,000 sq. ft.) [1,800 sq. ft. x $0.1x8] $266.40 <br /> Medium Residential SDC (building footprint >1,000 sq. ft. and < 3,000 sq.ft.) [2,900 sq.ft x $0.148] $429.20 <br /> Small Du lex SDC (unit building footprints < 1,000 sq. ft.) [$2ss.ao x 2] $532.80 <br /> Medium Du leX SDC (unit building footprints >1,000 sq. ft. and < 3,000 sq.ft.) $429.20 x 2] $858.40 <br /> Mf .Home Park SDC er S ace ortion of total char a [~,s84 sq. ft. x $0.148] $249.23 <br /> *See Appendix F for complete rate schedule. <br /> <br />