|
Executive Resort: Summa (continued)
<br />Scenario 2: Town Homes
<br />SECTION B:
<br />Blaine Coon Rapids
<br />Dayton
<br />Medina
<br />Elk River Cambridge Big Lake St. Francis Prior Lake Monticello
<br />Ramsey SECTION B:
<br />Sewer Trunk
<br />Water Trunk
<br />Storm Water Trunk
<br />Storm Water Management
<br />Park Dedication (cash)
<br />Trail Fees
<br />Street/Traffic Signs
<br />Future Seal Coating
<br />Street Lights
<br />SECTION TOTAL:
<br />SECTION C:
<br />Blaine Coon Rapids
<br />Dayton
<br />Medina
<br />Elk River Cambridge Big Lake
<br />St. Francis Prior Lake Monticello
<br />Ramsey SECTION C:
<br />Top Soil
<br />Grass /Sod
<br />Trees
<br />Shrubs
<br />Radon Barrier
<br />Foundation Drainage
<br />Certificate of Occupancy
<br />Builder License
<br />Base Building Permit Fee
<br />Internal Plan Review Fee
<br />City Sewer Connection
<br />City Water Connection
<br />Water Availability Charge
<br />Sewer Availability Charge
<br />SAC handling Fee
<br />Water Meter /Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />$4,193
<br />DI
<br />DI
<br />NA
<br />$19,480
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$23,673*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />No
<br />$80
<br />NA
<br />$9,384
<br />$2,080
<br />OT FE
<br />DI
<br />$12,288
<br />$17,840
<br />NA
<br />NA
<br />$1,200
<br />$1,600
<br />$16,000
<br />$3,500
<br />ASSD
<br />UTLY
<br />$16,000
<br />$4,200
<br />$400
<br />CTY
<br />DI
<br />$40,100*
<br />4"
<br />Yes
<br />Yes
<br />No
<br />No
<br />No
<br />$800
<br />NA
<br />$9,384
<br />$6,100
<br />$800
<br />$800
<br />NA
<br />$17,840
<br />$400
<br />$2,400
<br />$1,347
<br />$998
<br />514,160
<br />$2,400
<br />$5,510
<br />NA
<br />$4,775
<br />OT FE
<br />NA
<br />NA
<br />DI
<br />$26,845*
<br />6"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />SECTION D:
<br />Blaine Coon Rapids
<br />Dayton
<br />Medina
<br />Elk River Cambridge Big Lake
<br />St. Francis Prior Lake Monticello
<br />Ramsey SECTION D:
<br />NA
<br />$80
<br />510,298
<br />NA
<br />$1,200
<br />$1,200
<br />NA
<br />521,400
<br />NA
<br />$2,414
<br />$1,600
<br />$1,600
<br />516,600
<br />$52,600
<br />NA
<br />UTLY
<br />$28,000
<br />NA
<br />DI
<br />NA
<br />DI
<br />$97,200*
<br />0"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />NA
<br />NA
<br />$8,296
<br />$5,400
<br />$800
<br />5800
<br />NA
<br />$17,840
<br />NA
<br />$3,360
<br />$1,600
<br />$1,760
<br />ASSD
<br />ASSD
<br />ASSD
<br />51,179
<br />$29,112
<br />DI
<br />DI
<br />$800
<br />$7,455
<br />$38,546*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />$40
<br />$9,294
<br />$6,041
<br />$520
<br />NA
<br />$24,000
<br />$33,608
<br />NA
<br />5560
<br />$1,020
<br />5840
<br />$2,240
<br />$2,314
<br />NA
<br />NA
<br />$12,800
<br />NA
<br />$270
<br />$200
<br />$500
<br />$18,324*
<br />3"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />$40
<br />$9,294
<br />$6,041
<br />$400
<br />$400
<br />$1,608
<br />518,184
<br />NA
<br />$2,256
<br />$568
<br />$1,200
<br />$4,950
<br />$1,530
<br />NA
<br />NA
<br />$20,000
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$26,480*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />OT FE
<br />$40
<br />$9,294
<br />$6,041
<br />$280
<br />$280
<br />$15,600
<br />$23,304
<br />OT FE
<br />$2,240
<br />$440
<br />$680
<br />$5,075
<br />$1,320
<br />NA
<br />NA
<br />516,000
<br />DI
<br />DI
<br />NA
<br />DI
<br />522,395*
<br />3"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />No
<br />NA
<br />NA
<br />$9,294
<br />$6,041
<br />$400
<br />$400
<br />$33,600
<br />$24,000
<br />NA
<br />$12,000
<br />$400
<br />5400
<br />$4,920
<br />$3,040
<br />$2,790
<br />NA
<br />$30,000
<br />NA
<br />DI
<br />NA
<br />DI
<br />$40,750*
<br />0"
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />Yes
<br />NA
<br />NA
<br />$9,852
<br />$6,414
<br />$204
<br />$204
<br />$7,200
<br />$4,800
<br />NA
<br />$4,880
<br />51,196
<br />51,196
<br />$9,784
<br />$907
<br />$3,245
<br />NA
<br />$6,056
<br />NA
<br />DI
<br />NA
<br />NA
<br />$19,992
<br />0"
<br />No
<br />Yes
<br />No
<br />No
<br />No
<br />NA
<br />$25
<br />$9,853
<br />$6,404
<br />$508
<br />$508
<br />$6,408
<br />$32,240
<br />NA
<br />$2,960
<br />$512
<br />$648
<br />$10,544
<br />$18,464
<br />NA
<br />529,760
<br />$19,800
<br />$4,800
<br />$450
<br />$725
<br />$8,500
<br />$93,043
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />$32
<br />$40
<br />$9,894
<br />$2,968
<br />NA
<br />NA
<br />$13,608
<br />$17,840
<br />$1,600
<br />$3,464
<br />$1,200
<br />$1,600
<br />Sewer Trunk
<br />Water Trunk
<br />Storm Water Trunk
<br />Storm Water Management
<br />Park Dedication (cash)
<br />Trail Fees
<br />Street /Traffic Signs
<br />Future Seal Coating
<br />Street Lights
<br />SECTION TOTAL:
<br />Top Soil
<br />Grass /Sod
<br />Trees
<br />Shrubs
<br />Radon Barrier
<br />Foundation Drainage
<br />Certificate of Occupancy
<br />Builder License
<br />Base Building Permit Fee
<br />Internal Plan Review Fee
<br />City Sewer Connection
<br />City Water Connection
<br />Water Availability Charge
<br />Sewer Availability Charge
<br />SAC handling Fee
<br />Water Meter /Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />SECTION TOTAL:
<br />GRAND TOTAL:
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fees /charges. Actual cost to developer is higher than stated.
<br />$44,472.00* $40,868.60 $39,792.00 $39,856.00 $75,923.12 $39,991.00 $58,199.00 $86,535.00 $35,946.00
<br />$68,145.00* $80,968.60* $66,637.00* $137,056.00* $114,469.12* $58,315.00* $84,679.00* $108,930.00* $76,696.00*
<br />8 Unit Town Home Development: 1 Acre
<br />$60,065.88 $52,246.00 SECTION TOTAL:
<br />$80,057.88 $145,289.00 GRAND TOTAL:
<br />NA: Not applicable /Noanswer
<br />DI: Developer installed
<br />UTLY: Paid for through utilities
<br />ASSD: Assessed based on actual construction cost
<br />OT FE: Accounted for in other fee
<br />CITY: City Responsibility
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fees /charges. Actual cost to developer is higher than stated.
<br />PLEASE NOTE:
<br />• PLEASE SEE APPENDIX FOR ACTUAL ANSWERS GIVEN FOR EACH SPECIFIC QUESTION- ANSWERS ABOVE MAY BE SHORTENED
<br />• PLEASE NOTE: APPENDIX INCLUDES FEES/CHARGES NOT LISTED IN THIS TABLE -SEE" OTHER /FEES CHARGES" IN EACH INDIVIDUAL SCENARIO
<br />41Page
<br />
|