Laserfiche WebLink
The COR Development Management <br />Deal: McDonalds Restaurant <br />Date: 10/23/12 <br />I DM FEE WORKSHEET <br />Net Land Sale Price $ 470,000 <br />Pro -Forma Building Value $ 1,200,000 <br />Building Subsidies $ - <br />MN DOLI Building Valuation * 1.25 - cannot exceed $ 792,056 <br />Sub Total $ 792,056 <br />Site Improvement Cost $ 660,000 <br />Off -sites $ 200,000 <br />Site Subsidies $ - <br />Sub Total $ 860,000 <br />Development Soft Costs $ 500,000 <br />Net Subsidies <br />cannot exceed 20% of a-c <br />Sub Total $ 450,000 <br />TOTAL Development Capital Costs (per compensation Formula) $ 2,572,056 <br />Total Development Fee (2% of DCC) $ 51,441 <br />Fee: 2.00% <br />Fee Calculation <br />Total Development Fee $ 51,441 <br />Large Development Adjustment (DCC > $30m) N/A <br />Phased Development Adjustment N/A <br />Adjusted Development Fee $ 51,441 <br />Payments <br />Due at PA <br />Due at Closing <br />Due at CofO <br />Approved: <br />Notes: <br />Subsequent to Sellers obligations <br />Amount <br />$ 10,288 <br />$ 30,865 <br />$ 10,288 <br />Landform Professional Services City of Ramsey HRA <br />