|
JDEDZ Transportation Fee by Parcel
<br /> Projected Phase I Development (excluding Costco)
<br /> Transpo
<br /> rtation
<br /> Building Fee per
<br /> Parcel Use Size [1] Parcel Size [3] GSF (4) Total Fee (4)
<br /> 'arcel9/10 Retail 5,000 NA $28.28 $141.400
<br /> Parcel 9 Hotel 66,000 105,851 13.70 904,200
<br /> Parcel 10 Hotel 66,000 123.710 13.70 904,200
<br /> Totals 137,000 229,561 NA $1,949,800
<br /> Projected Phase II Development
<br /> Transpo
<br /> rtation
<br /> Building Fee per
<br /> Parcel Use Size [2] Parcel Size [3] GSF (4) Total Fee
<br /> Parcel 1 Retail 19.210 64,033 $28.28 $543,259
<br /> Parcel 2 Retail 12,153 40,511 28.28 343,687
<br /> Parcel 3 Retail 12,023 40,075 28,28 340,010
<br /> Parcel 4 Retail 12,284 40,946 28.28 347,386
<br /> Parcel 5 Retail 12,284 40,946 28.28 347,392
<br /> Parcel 6b Retail 12,153 40,511 28.28 343,687
<br /> Parcel 7 Retail 25,483 84,942 28.28 720,659
<br /> Parcel 8 Retail 47,045 156,816 28.28 1,330,433
<br /> Parcel 11 Retail 76,840 256,133 28.28 2,173,035
<br /> Totals 229,475 764,913 NA $6,489,547
<br /> Total All Phases 366,475 994,474 NA $8,439,347
<br /> Notes:
<br /> [1] Estimates provided by City of Pleasanton Planning Department.
<br /> [2] Building size estimated as 0.30 FAR.
<br /> [3] Parcel size obtained from Johnson Drive EDZ Fiscal Impact Analysis Final Report.
<br /> (4)The per square foot fee for Retail is a rounded to the nearest second decimal place.
<br /> As a result, the total fee equals $8,439,347 which is $147 more than the $8,439,200
<br /> in transportation costs allocated to future development
<br />
|