HomeMy WebLinkAboutFile Documents.230 E Hopkins Ave.0089.2018 (56).ACBKIMPACT FEE SUMMARY
PARKING CASH-IN-LIEU $153,840.00
PARKS $14,173.14
TDM $1,586.35
SCHOOL LAND DEDICATION $137,913.71
AH MITIGATION 1.79625
CASH DUE $307,513.19
CAT 4 FTE 1.79625
IMPACT FEE CALCULATIONS
CALCULATION (REFINED FROM RESO 05-16)
COMMERCIAL 5.128 NET LEASABLE/1000
RESIDENTIAL 2 1 PER UNIT
TOTAL REQUIRED SPACES 7.128
OFF-STREET SPACES 2
CASH-IN-LIEU SPACES 5.128 (REQUIRED SPACES) - (OFF-STREET SPACES)
CASH-IN-LIEU DUE $153,840.00 NUMBER OF SPACES * $30,000
COMMERCIAL 0 SEE FTE CALCULATION SHEET. RECONSTRUCTION CREDIT > GENERATED FTE, CALCULATION REFINED FROM RESO 05-19
RESIDENTIAL FREE MARKET 1.79625 BASED OFF OF NET LIVABLE, CALCULATION REFINED FROM RESO 05-19
AFFORDABLE HOUSING 0
FTE DUE 1.79625
PROPOSED NET LEASABLE - EXISTING NET LEASABLE -541 NO PARKS, TDM DUE ON NET LEASABLE (PROPOSED<EXISTING)
PROPOSED RESIDENTIAL FLOOR AREA - EXISTING RESID 2600.58
PARKS
FEE PER SQUARE FOOT RESIDENTIAL FLOOR AREA $5.45
AMOUNT DUE $14,173.14
TDM
FEE PER SQUARE FOOT RESIDENTIAL FLOOR AREA $0.61
$1,586.35
SCHOOL LAND DEDICATION
CALCULATED BY UNIT, ONLY RESIDENTIAL
UNIT 1: AFFORDABLE HOUSING: PROPOSED FA - EXISTIN -239.98 NO SCHOOL LAND DUE ON UNIT 1 (PROPOSED<EXISTING)
UNIT 2: FREE MARKET: PROPOSED FA - EXISTING FA 2840.55
GROSS LOT AREA 6000.00
LAND VALUE 6040000.00
PER-SQUARE-FOOT VALUE OF LAND 1006.67
UNIT 2 CALCULATION
0-1200 0.0768
1200-2100 0.3636
2100-2840 0.02294
TOTAL STUDENTS GENERATED 0.46334
SQUARE FEET TO BE DEDICATED 415.15264
SQUARE FEET TO BE DEDICATED 415.15264
PER-SQUARE-FOOT VALUE OF LAND 1006.67
PERCENTAGE OF FEE TO BE CHARGED 0.33
CASH-IN-LIEU PAYMENT $137,913.71
PARKING
AFFORDABLE HOUSING
PARKS, TDM
EXISTING FLOOR AREA
GROSS FLOOR AREA PERCENTAGE
COMMERCIAL 5974.00 0.87
AFFORDABLE HOUSING 866.00 0.13
6840.00 1.00
NON-UNIT FLOOR AREA 206.00
COMMERCIAL 179.92
AFFORDABLE HOUSING 26.08
206.00
CALCULATED FLOOR AREA NON-UNIT TOTAL
COMMERCIAL 5029.00 179.92 5208.92
AFFORDABLE HOUSING 866.00 26.08 892.08
6101.00
EXISTING GROSS AREAS
EXISTING NON-UNIT ALLOCATION
EXISTING CALCULATED FLOOR AREA
PROPOSED FLOOR AREA
GROSS FLOOR AREA PERCENTAGE
COMMERCIAL 5744.00 0.61
AFFORDABLE HOUSING 1096.00 0.12
FREE MARKET 2535.00 0.27
9375.00 1.00
NON-UNIT FLOOR AREA 1130.00
COMMERCIAL 692.34
AFFORDABLE HOUSING 132.10
FREE MARKET 305.55
1130.00
ALLOWABLE
CALCULATED FLOOR AREA NON-UNIT TOTAL
COMMERCIAL 3762.00 692.34 4454.34 4500.00
AFFORDABLE HOUSING 520.00 132.10 652.10
FREE MARKET 2535.00 305.55 2840.55 3000.00
7947.00 12000.00
PROPOSED GROSS AREAS
PROPOSED NON-UNIT ALLOCATION
PROPOSED CALCULATED FLOOR AREA
NET LIVABLE AND NET LEASABLE
EXISTING PROPOSED
AFFORDABLE HOUSING 792 961
FREE MARKET 0 2395
EXISTING PROPOSED
COMMERCIAL 5669 5128
NET LIVABLE
NET LEASABLE
FTE CALCULATION
EXISTING NET LEASABLE
BASEMENT 1317
GROUND FLOOR 2711
UPPER FLOOR 1641
TOTAL 5669
PROPOSED NET LEASABLE
BASEMENT 2115
GROUND FLOOR 2316
UPPER FLOOR 697
TOTAL 5128
EXISTING FTES ("RECONSTRUCTION CREDIT)
NET LEASABLE/1000 *4.7 FTE *25% DECREASE FOR NON-GROUND LEVEL
BASEMENT 1.317 6.1899 4.642425
GROUND FLOOR 2.711 12.7417 12.7417
UPPER FLOOR 1.641 7.7127 5.784525
TOTAL 23.16865
PROPOSED FTES
NET LEASABLE/1000 *4.7 FTE *25% DECREASE FOR NON-GROUND LEVEL
BASEMENT 2.115 9.9405 7.455375
GROUND FLOOR 2.316 10.8852 10.8852
UPPER FLOOR 0.697 3.2759 2.456925
TOTAL 20.7975
20.7975 FTE < 23.1687 FTE NO AFFORDABLE HOUSING MITIGATION FOR NET LEASABLE