Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
FRONT FOOTAGE COST SUMMARY - Annexation of 10 Properties
Front Foot Cost Reduction Summary Full Cost 120 foot 110 foot 100 foot Cost Cost Cost Widdision Addition $ 135,603 $ 116,385 $ 110,785 $ 105,185 Rexburg Acres & Area $ 76,305 $ 73,345 $ 72,565 $ 69,825 Total $ 211,908 $ 189,730 $ 183,350 $ 175,010 Differential $ 0 $ 22,178 $ 28,558 $ 36,898 Widdison Addition Summary West Side of US -20 Total Fees $ 94,122.60 East Side of US -20 Property Property Front Property Front Connection Connection Widths Widths Connection Footage Widths Footage Fees Fees North side South side Fees Water South side Sewer Total Total Sewer Total Total Water Sewer 211.6 212.7 $ 4,243.00 $ 4,243.00 18 18 200 160.59 $ 3,605.90 $ 3,605.90 conn. conn. 139 139 $ 2,780.00 $ 2,780.00 2,790.00 $ 139 139 $ 2,780.00 $ 2,780.00 $1,100.00 $575.00 139 139 $ 2,780.00 $ 2,780.00 2,812.70 $ 139 138.74 $ 2,777.40 $ 2,777.40 13,202.70 $ 208 139 $ 3,470.00 $ 3,470.00 257 201 $ 4,580.00 $ 4,580.00 139 120 $ 2,590.00 $ 2,590.00 100 $ 1,000.00 $ 1,000.00 138 $ 1,380.00 $ 1,380.00 Total 1571.6 1627.03 $ 31,986.30 $ 31,986.30 $ 19,800.00 $ 10,350.00 $ 41,480.40 $135,603.00 Total Fees $ 94,122.60 East Side of US -20 Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 98 121 $ 2,190.00 $ 2,190.00 9 9 139 125 $ 2,640.00 $ 2,640.00 conn. conn. 139 140 $ 2,790.00 $ 2,790.00 139 138 $ 2,770.00 $ 2,770.00 $1,100.00 $575.00 141.38 139.89 $ 2,812.70 $ 2,812.70 656.38 663.89 $ 13,202.70 $ 13,202.70 $ 9,900.00 $ 5,175.00 $ 41,480.40 $135,603.00 Widdison Addition Summary (a_ 120 feet West Side of US -20 Property Front Front Widths Property Property Footage Front Footage Front Connection Widths Widths Footage 98 Footage Fees North side South side 2,180.00 Water 120 Sewer Total $ 2,400.00 120 120 $ 2,400.00 Water 120 120 $ 2,400.00 $ 2,400.00 18 120 120 $ 2,400.00 $ 2,400.00 conn. 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 $1,100.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 100 $ 1,000.00 $ 1,000.00 120 $ 1,200.00 $ 1,200.00 Total 1080 1300 $ 23,800.00 $ 23,800.00 $ 19,800.00 East Side of US -20 Property Property Front Front Widths Widths Footage Footage North side South side Water Sewer 98 120 $ 2,180.00 $ 2,180.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 120 120 $ 2,400.00 $ 2,400.00 578 600 $ 11,780.00 $ 11,780.00 Total Fees Connection Fees Total Water 9 conn. $1,100.00 $ 9,900.00 Full Cost Difference Connection Fees Total Sewer 18 conn. $575.00 $ 10,350.00 $ 77,750.00 Connection Fees Total Sewer 9 conn. $575.00 $ 5,175.00 $ 38,635.00 $116,385.00 $ 135,603.00 $ 19,218.00 Widdison Addition Summary (a_ 110 feet West Side of US -20 Property Front Front Widths Property Property Footage Front Footage Front Connection Widths Widths Footage 98 Footage Fees North side South side 2,080.00 Water 110 Sewer Total $ 2,200.00 110 110 $ 2,200.00 Water 110 110 $ 2,200.00 $ 2,200.00 18 110 110 $ 2,200.00 $ 2,200.00 conn. 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 $1,100.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 100 $ 1,000.00 $ 1,000.00 110 $ 1,100.00 $ 1,100.00 Total 990 1200 $ 21,900.00 $ 21,900.00 $ 19,800.00 East Side of US -20 Property Property Front Front Widths Widths Footage Footage North side South side Water Sewer 98 110 $ 2,080.00 $ 2,080.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 110 110 $ 2,200.00 $ 2,200.00 538 550 $ 10,880.00 $ 10,880.00 Total Fees Connection Fees Total Water 9 conn. $1,100.00 $ 9,900.00 Full Cost Difference Connection Fees Total Sewer 18 conn. $575.00 $ 10,350.00 $ 73,950.00 Connection Fees Total Sewer 9 conn. $575.00 $ 5,175.00 $ 36,835.00 $110,785.00 $ 135,603.00 $ 24,818.00 Widdison Addition Summary (a-)- 100 feet $ 1,980.00 West Side of US -20 100 $ 2,000.00 $ 2,000.00 100 Property Property 2,000.00 Front 2,000.00 Front Connection Widths Widths $ Footage 100 Footage Fees North side South side 2,000.00 Water 500 Sewer Total $ 9,980.00 Water 100 100 $ 2,000.00 $ 2,000.00 18 100 100 $ 2,000.00 $ 2,000.00 conn. 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 $1,100.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 100 $ 1,000.00 $ 1,000.00 100 $ 1,000.00 $ 1,000.00 Total 900 1100 $ 20,000.00 $ 20,000.00 $ 19,800.00 East Side of US -20 Property Property Widths Widths North side South side Front Front Footage Footage Water Sewer 98 100 $ 1,980.00 $ 1,980.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 498 500 $ 9,980.00 $ 9,980.00 Total Fees Connection Fees Total Water 9 conn. $1,100.00 $ 9,900.00 Full Cost Difference Connection Fees Total Sewer 18 conn. $575.00 $ 10,350.00 $ 70,150.00 Connection Fees Total Sewer 9 conn. $575.00 $ 5,175.00 $ 35,035.00 $105,185.00 $ 135,603.00 $ 30,418.00 Rexburg Acres & Area Elizabeth Street Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 120 127 $ 2,470.00 $ 2,470.00 10 10 103 102 $ 2,050.00 $ 2,050.00 conn. conn. 102 102 $ 2,040.00 $ 2,040.00 102 102 $ 2,040.00 $ 2,040.00 $1,100.00 $575.00 102 102 $ 2,040.00 $ 2,040.00 529 535 $ 10,640.00 $ 10,640.00 $ 11,000.00 $ 5,750.00 Total Fees $ 38,030.00 7th South Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 111 0 $ 1,110.00 $ 1,110.00 5 5 110 0 $ 1,100.00 $ 1,100.00 conn. conn. 110 0 $ 1,100.00 $ 1,100.00 110 0 $ 1,100.00 $ 1,100.00 $1,100.00 $575.00 113 0 $ 1,130.00 $ 1,130.00 554 0 $ 5,540.00 $ 5,540.00 $ 5,500.00 $ 2,875.00 $ 19,455.00 Casper Avenue Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees West side East side Water Sewer Total Total Water Sewer 0 204 $ 2,040.00 $ 2,040.00 4 4 0 177 $ 1,770.00 $ 1,770.00 conn. conn. 0 112 $ 1,120.00 $ 1,120.00 0 113 $ 1,130.00 $ 1,130.00 $1,100.00 $575.00 0 606 $ 6,060.00 $ 6,060.00 $ 4,400.00 $ 2,300.00 $ 18,820.00 Total from Rexburg Acres Area $ 76,305.00 Rexburg Acres Area (a. 120 feet Elizabeth Street Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 120 120 $ 2,400.00 $ 2,400.00 10 10 103 102 $ 2,050.00 $ 2,050.00 conn. conn. 102 102 $ 2,040.00 $ 2,040.00 102 102 $ 2,040.00 $ 2,040.00 $1,100.00 $575.00 102 102 $ 2,040.00 $ 2,040.00 529 528 $ 10,570.00 $ 10,570.00 $ 11,000.00 $ 5,750.00 Total Fees $ 37,890.00 7th South Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 111 0 $ 1,110.00 $ 1,110.00 5 5 110 0 $ 1,100.00 $ 1,100.00 conn. conn. 110 0 $ 1,100.00 $ 1,100.00 110 0 $ 1,100.00 $ 1,100.00 $1,100.00 $575.00 113 0 $ 1,130.00 $ 1,130.00 554 0 $ 5,540.00 $ 5,540.00 $ 5,500.00 $ 2,875.00 $ 19,455.00 Casper Avenue Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees West side East side Water Sewer Total Total Water Sewer 0 120 $ 1,200.00 $ 1,200.00 4 4 0 120 $ 1,200.00 $ 1,200.00 conn. conn. 0 112 $ 1,120.00 $ 1,120.00 0 113 $ 1,130.00 $ 1,130.00 $1,100.00 $575.00 0 465 $ 4,650.00 $ 4,650.00 $ 4,400.00 $ 2,300.00 $ 16,000.00 Total from Rexburg Acres Area $ 73,345.00 Full Cost $ 76,305 Difference $ 2,960 Rexburg Acres & Area (aD- 110 feet Elizabeth Street Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 120 110 $ 2,300.00 $ 2,300.00 10 10 103 102 $ 2,050.00 $ 2,050.00 conn. conn. 102 102 $ 2,040.00 $ 2,040.00 102 102 $ 2,040.00 $ 2,040.00 $1,100.00 $575.00 102 102 $ 2,040.00 $ 2,040.00 529 518 $ 10,470.00 $ 10,470.00 $ 11,000.00 $ 5,750.00 Total Fees $ 37,690.00 7th South Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 110 0 $ 1,100.00 $ 1,100.00 5 5 110 0 $ 1,100.00 $ 1,100.00 conn. conn. 110 0 $ 1,100.00 $ 1,100.00 110 0 $ 1,100.00 $ 1,100.00 $1,100.00 $575.00 110 0 $ 1,100.00 $ 1,100.00 550 0 $ 5,500.00 $ 5,500.00 $ 5,500.00 $ 2,875.00 $ 19,375.00 Casper Avenue Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees West side East side Water Sewer Total Total Water Sewer 0 110 $ 1,100.00 $ 1,100.00 4 4 0 110 $ 1,100.00 $ 1,100.00 conn. conn. 0 110 $ 1,100.00 $ 1,100.00 0 110 $ 1,100.00 $ 1,100.00 $1,100.00 $575.00 0 440 $ 4,400.00 $ 4,400.00 $ 4,400.00 $ 2,300.00 $ 15,500.00 Total from Rexburg Acres Area $ 72,565.00 Full Cost $ 76,305 Difference $ 3,740 Rexburg Acres & Area Ob- 100 feet Elizabeth Street Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 100 100 $ 2,000.00 $ 2,000.00 10 10 100 100 $ 2,000.00 $ 2,000.00 conn. conn. 100 100 $ 2,000.00 $ 2,000.00 100 100 $ 2,000.00 $ 2,000.00 $1,100.00 $575.00 100 100 $ 2,000.00 $ 2,000.00 500 500 $ 10,000.00 $ 10,000.00 $ 11,000.00 $ 5,750.00 Total Fees $ 36,750.00 7th South Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees North side South side Water Sewer Total Total Water Sewer 100 0 $ 1,000.00 $ 1,000.00 5 5 100 0 $ 1,000.00 $ 1,000.00 conn. conn. 100 0 $ 1,000.00 $ 1,000.00 100 0 $ 1,000.00 $ 1,000.00 $1,100.00 $575.00 100 0 $ 1,000.00 $ 1,000.00 500 0 $ 5,000.00 $ 5,000.00 $ 5,500.00 $ 2,875.00 $ 18,375.00 Casper Avenue Property Property Front Front Connection Connection Widths Widths Footage Footage Fees Fees West side East side Water Sewer Total Total Water Sewer 0 100 $ 1,000.00 $ 1,000.00 4 4 0 100 $ 1,000.00 $ 1,000.00 conn. conn. 0 100 $ 1,000.00 $ 1,000.00 0 100 $ 1,000.00 $ 1,000.00 $1,100.00 $575.00 0 400 $ 4,000.00 $ 4,000.00 $ 4,400.00 $ 2,300.00 $ 14,700.00 Total from Rexburg Acres Area $ 69,825.00 Full Cost $ 76,305 Difference $ 6,480