|
Executive Resort: Summa (continued)
<br />Scenario 3: Apartment Building
<br />120 Unit Apartment Development: 8.8 Acres
<br />SECTION TOTAL: $453,120.00* $479,559.00 $475,876.73
<br />GRAND TOTAL: $782,218.00* $721,159.00* $814,784.73*
<br />*Cost does not reflect developer installed (DI) and assessed (ASSD) fees /charges. Actual cost to developer is higher than stated.
<br />SECTION B:
<br />Blaine
<br />Coon Rapids Dayton
<br />Medina
<br />Elk River
<br />Cambridge
<br />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
<br />Coon Rapids Dayton
<br />Medina
<br />Elk River
<br />Cambridge
<br />Big Lake
<br />St. Francis
<br />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 />SewerAvailability Charge
<br />SAC handling Fee
<br />Water Meter /Horn
<br />Mechanical Permit
<br />Plumbing Permit
<br />$36,898
<br />DI
<br />DI
<br />NA
<br />$292,200
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$329,098*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />No
<br />$1,200
<br />NA
<br />NA
<br />NA
<br />OT FE
<br />DI
<br />$184,320
<br />$267,600
<br />NA
<br />NA
<br />NA
<br />NA
<br />$35,200
<br />$30,800
<br />ASSD
<br />UTLY
<br />$163,200
<br />$12,000
<br />$400
<br />CTY
<br />DI
<br />$241,600*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />No
<br />$2,364
<br />NA
<br />$47,270
<br />$30,726
<br />$12,000
<br />$12,000
<br />NA
<br />$267,600
<br />$72,000
<br />$1,200
<br />$20,000
<br />$14,400
<br />$212,400
<br />$36,000
<br />$48,488
<br />NA
<br />$42,020
<br />OT FE
<br />NA
<br />NA
<br />DI
<br />$338,908*
<br />6"
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />No
<br />NA
<br />$10
<br />$70,565
<br />NA
<br />$18,000
<br />$18,000
<br />NA
<br />$321,000
<br />NA
<br />$302
<br />$24,000
<br />$24,000
<br />$249,000
<br />$789,000
<br />NA
<br />UTLY
<br />$49,280
<br />NA
<br />DI
<br />NA
<br />DI
<br />$1,087,280*
<br />0"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />NA
<br />NA
<br />$31,932
<br />$20,726
<br />NA
<br />NA
<br />NA
<br />$267,600
<br />NA
<br />NA
<br />$5,465
<br />$3,939
<br />ASSD
<br />ASSD
<br />ASSD
<br />$10,375
<br />$436,680
<br />DI
<br />DI
<br />$1,600
<br />$5,964
<br />$454,619*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />$5
<br />$41,379
<br />$26,896
<br />$7,800
<br />NA
<br />$360,000
<br />$504,120
<br />NA
<br />$3,305
<br />$9,000
<br />$6,000
<br />$19,712
<br />$20,363
<br />NA
<br />UTLY
<br />$192,000
<br />NA
<br />$270
<br />$400
<br />$400
<br />$233,145*
<br />3"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />Yes
<br />NA
<br />NA
<br />$41,379
<br />$26,896
<br />$6,000
<br />$6,000
<br />$24,120
<br />$272,760
<br />NA
<br />$689
<br />$12,000
<br />$18,000
<br />$43,560
<br />$13,464
<br />NA
<br />NA
<br />$300,000
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$357,024
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />OT FE
<br />$5
<br />$41,379
<br />$23,716
<br />$6,000
<br />$6,000
<br />$234,000
<br />$349,560
<br />OT FE
<br />NA
<br />$6,073
<br />$14,918
<br />$44,660
<br />$11,616
<br />NA
<br />NA
<br />$300,000
<br />DI
<br />DI
<br />NA
<br />DI
<br />$356,276*
<br />3"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />No
<br />$43,296
<br />$26,752
<br />$40,480
<br />NA
<br />$450,000
<br />NA
<br />DI
<br />NA
<br />DI
<br />$560,528*
<br />0"
<br />Yes
<br />No
<br />No
<br />Yes
<br />Yes
<br />SECTION D:
<br />Blaine
<br />Coon Rapids Dayton
<br />Medina
<br />Elk River
<br />Cambridge
<br />Big Lake
<br />St. Francis
<br />Prior Lake Monticello
<br />Ramsey SECTION D:
<br />NA
<br />NA
<br />$41,379
<br />$31,034
<br />$6,000
<br />$6,000
<br />$204,120
<br />$360,000
<br />NA
<br />$1,500
<br />$6,411
<br />$4,612
<br />NA
<br />NA
<br />$41,379
<br />$29,344
<br />$108,000
<br />$108,000
<br />$108,000
<br />$72,000
<br />NA
<br />$925
<br />$6,000
<br />$4,000
<br />$146,760
<br />$108,840
<br />$28,556
<br />NA
<br />$98,840
<br />NA
<br />DI
<br />NA
<br />NA
<br />$382,996
<br />0"
<br />Yes
<br />Yes
<br />No
<br />No
<br />No
<br />NA
<br />$25
<br />$38,677
<br />$25,140
<br />$7,800
<br />$6,600
<br />NA
<br />$483,600
<br />NA
<br />NA
<br />$5,000
<br />$7,500
<br />$158,160
<br />$276,960
<br />NA
<br />$55,800
<br />$252,480
<br />$72,000
<br />$450
<br />$1,450
<br />$6,800
<br />$824,100
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />$480
<br />NA
<br />$117,810
<br />$76,577
<br />NA
<br />NA
<br />$204,120
<br />$267,600
<br />$24,000
<br />NA
<br />$6,000
<br />$4,000
<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 />$11,341.50 $958,504.94 $407,843.94 $681,650.69 $661,055.88 $477,648.16 $574,342.51 $700,586.80 SECTION TOTAL:
<br />$1,416,941.50* $1,413,124.14* $640,989.14* $1,038,674.69* $1,017,331.88* $1,038,176.16* $957,338.51* $1,524,686.80* GRAND TOTAL:
<br />NA: Not applicable /No answer
<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 />CRY: 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 />51 Page
<br />
|