|
Executive Resort: Summa (continued)
<br />Scenario 4: Industrial Development
<br />SECTION TOTAL: $49,984.00*
<br />GRAND TOTAL: $86,236.00*
<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 Cambridge Big Lake
<br />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 />Top Soil
<br />Grass /Sod
<br />Trees
<br />Shrubs
<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 />16,772
<br />DI
<br />DI
<br />NA
<br />$19,480
<br />OT FE
<br />DI
<br />NA
<br />DI
<br />$36,252*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />$10
<br />NA
<br />$12,040
<br />$6,800
<br />OT FE
<br />DI
<br />$15,524
<br />$15,610
<br />NA
<br />NA
<br />NA
<br />NA
<br />$16,000
<br />$14,000
<br />ASSD
<br />UTLY
<br />$16,000
<br />$7,200
<br />$400
<br />CTY
<br />DI
<br />$53,600*
<br />0"
<br />Yes
<br />Yes
<br />Yes
<br />No
<br />$600
<br />NA
<br />$11,995
<br />$7,796
<br />$100
<br />$100
<br />NA
<br />$15,610
<br />$350
<br />$1,000
<br />$1,672
<br />$1,145
<br />$14,120
<br />$4,800
<br />$22,040
<br />NA
<br />$36,800
<br />OT FE
<br />DI
<br />NA
<br />NA
<br />$77,760*
<br />6"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />$10
<br />$19,838
<br />NA
<br />$150
<br />$150
<br />NA
<br />$25,480
<br />NA
<br />$450
<br />$500
<br />$500
<br />$14,525
<br />$46,025
<br />NA
<br />UTLY
<br />$25,000
<br />NA
<br />NA
<br />NA
<br />NA
<br />$85,550*
<br />0"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />NA
<br />$9,138
<br />$5,939
<br />NA
<br />NA
<br />NA
<br />$15,610
<br />NA
<br />NA
<br />$1,150
<br />$950
<br />ASSD
<br />ASSD
<br />ASSD
<br />$4,716
<br />$38,976
<br />DI
<br />DI
<br />$800
<br />$2,982
<br />$47,474*
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />$5
<br />$11,084
<br />$7,204
<br />$100
<br />NA
<br />$21,000
<br />$29,407
<br />NA
<br />$570
<br />$1,050
<br />$750
<br />$8,960
<br />$9,256
<br />NA
<br />NA
<br />$11,760
<br />NA
<br />$270
<br />$200
<br />$200
<br />$30,646*
<br />3"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />NA
<br />$11,084
<br />$7,204
<br />$50
<br />$50
<br />$1,407
<br />$15,911
<br />NA
<br />NA
<br />$1,400
<br />$1,000
<br />$19,800
<br />$6,120
<br />NA
<br />NA
<br />NA
<br />NA
<br />DI
<br />NA
<br />DI
<br />$25,920*
<br />SECTION C:
<br />Blaine
<br />Coon Rapids Dayton
<br />Medina
<br />Elk River Cambridge Big Lake
<br />St. Francis Prior Lake Monticello
<br />Ramsey SECTION C:
<br />4"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />OT FE
<br />NA
<br />$10,334
<br />$6,717
<br />$35
<br />$35
<br />$13,650
<br />$28,391
<br />OT FE
<br />NA
<br />$1,333
<br />$1,092
<br />$20,300
<br />$5,280
<br />NA
<br />NA
<br />NA
<br />DI
<br />DI
<br />NA
<br />DI
<br />$25,580*
<br />3"
<br />Yes
<br />Yes
<br />Yes
<br />Yes
<br />NA
<br />NA
<br />$11,084
<br />$7,204
<br />NA
<br />$25,000
<br />$4,200
<br />$3,000
<br />NA
<br />NA
<br />$1,328
<br />$1,087
<br />$12,160
<br />$22,000
<br />$23,120
<br />$23,120
<br />$25,600
<br />NA
<br />$19,680
<br />NA
<br />DI
<br />$125,680*
<br />0"
<br />Yes
<br />Yes
<br />NA
<br />Yes
<br />NA
<br />NA
<br />$11,945
<br />$7,764
<br />$25,000
<br />NA
<br />$6,300
<br />$4,200
<br />NA
<br />NA
<br />$700
<br />$500
<br />$12,260
<br />$9,068
<br />$12,980
<br />NA
<br />NA
<br />NA
<br />DI
<br />NA
<br />NA
<br />$34,308*
<br />0"
<br />No
<br />Yes
<br />Yes
<br />No
<br />NA
<br />$25
<br />$10,955
<br />$7,121
<br />$65
<br />$55
<br />NA
<br />$28,210
<br />NA
<br />$1,200
<br />$910
<br />$625
<br />$15,860
<br />$34,580
<br />NA
<br />$18,520
<br />$18,952
<br />$4,360
<br />$450
<br />$725
<br />$3,400
<br />$96,847*
<br />4"
<br />No
<br />Yes
<br />Yes
<br />No
<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 />Foundation Drainage
<br />SECTION D:
<br />Blaine
<br />Coon Rapids Dayton
<br />Medina
<br />Elk River Cambridge Big Lake
<br />St. Francis Prior Lake Monticello
<br />Ramsey SECTION D:
<br />$16
<br />NA
<br />$11,957
<br />$7,772
<br />NA
<br />NA
<br />$11,907
<br />$15,610
<br />$200
<br />NA
<br />$700
<br />$500
<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 />$40,367.75 $47,078.19 $32,786.71 $71,170.19 $38,106.19
<br />$61,586.88
<br />$52,903.57 $56,409.66
<br />40,000 sq. ft. Industrial Development: 4 Acre Lot
<br />$49,166.21 $48,661.64 SECTION TOTAL:
<br />$93,967.75* $124,838.19* $118,336.71* $118,644.19* $68,752.19* $87,506.88* $78,483.57* $182,089.66* $83,474.21* $145,508.64 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 />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 />61 Page
<br />
|