|
Net Area Residentia 2015 Net Current Proposed Proposed Financial %of
<br /> Project County Cost Per Acre Dedication Per Dedicatio Dedicatio Current
<br /> Platted 1 Units Value Fee Schedule n Per 10% n Per 16% Pact Rates
<br /> enior P 15-04 10 1 $ 50,462 $ 5,046 $ 3,712 $ 5,046 $ 1,334 136%
<br /> Froehlichs Happy Corner P 08-07 5.58 1 $ 71,700 $ 12,849 $ 3,712 $ 7,170 $ 3,458 193%
<br /> Roc 's Manner P 08-02 5.62 1 $ 66,100 $ 11,762 $ 3,712 $ 6,610 $ 2,898 178%
<br /> Rocky Ride Estates P 07-10 3.08 1 $ 62,000 $ 20,130 $ 3,712 $ 6,200 $ 2,488 167%
<br /> Sunset Acres of ER P 06-16 36.67 4 $ 263,400 $ 7,183 $ 14,848 $ 26,340 $ 11,492 177%
<br /> Heritage Park P 15-03 1.05 3 $ 29,348 $ 27,950 $ 11,136 $ 2,935 $ 8,201 26%
<br /> Clark Addition P 14-08 1.21 1 $ 46,700 $ 38,595 $ 3,712 $ 4,670 $ 958 126%
<br /> Prestigous Woodland Hills 2nd P 14-04 13.2 13 $ 62,381 $ 4,726 $ 48,256 $ 6,238 $ 42,018 13%
<br /> DHJ P 1403 0.31 1 $ 25,002 $ 80,652 $ 3,712 $ 2,500 $ 1,212 67%
<br /> Heritage Maples P 13-03 3 20 $ 98,000 $ 32,667 $ 74,240 $ 9,800 $ 15,680 $ 64,440 13%
<br /> Depot at Elk River P 08-06 5.85 60 $ 477,000 $ 81,538 $ 222,720 $ 47,700 $ 76,320 $ 175,020 21%
<br /> Rohlf s 2nd Addition P 07-04 1.02 2 $ 22,327 $ 21,889 $ 7,424 $ 2,233 $ 5,191 30%
<br /> Elk River TBS P 06-14 0.83 1 $ 3,700 $ 4,458 $ 3,712 $ 370 $ 3,342 10%
<br /> Chrisan Fa ms P 06-13 2.28 1 $ 49,000 $ 21,491 $ 3,712 $ 4,900 $ 1,188 132%
<br /> T of Brook H lls P 06-10 8.95 2 1$ 129,200 $ 14,43615 7,424 $ 12,920 $ 5,496 174%
<br /> $1,456,319 Average/Acre $ 415,744 $ 180,132 $ (235,612) 43%
<br /> $ 32,840
<br /> Urban Residential Average%of Net County Value we currently collect: 29%
<br /> MSB Campus Addition P 08-09 3.77 lCommerciall$ 724,500 1$ 192,175 1$ 28,064 1$ 72,450 1 1$ 44,386 1 258%
<br /> Zane Street Commons P 08-08 5.46 lCommerciall$ 356,800 1$ 65,348 1$ 40,644 1$ 35,680 1 1$ 4,964 88%
<br /> EDA Prop west of Westbound C3 3 lCommerciall$ 228,600 1$ 76,200 1$ 22,332 1$ 22,860 1 1$ 528 102%
<br /> West of Subway by Fairbault Food C3 2.53 lCommerciall$ 220,400 1$ 87,115 1$ 18,833 1$ 22,040 1 1$ 3,207 117%
<br /> Pro east of Allina Clinic C3 6.08 lCommercial $ 529,7001$ 87,122 1$ 45,260 1$ 52,970 1 1$ 7,710 117
<br /> $2,060,000 Average/sgft $ 155,133 $ 206,000 $ 50,867 133%
<br /> $ 2.33
<br /> Commercial Average%of Net County Value we currently collect: 8%
<br /> Natures Ede Business Center 2nd P 14-0 37.78 Industrial $ 774,900 $ 20,511 $ 93,883 $ 77,490 $ 16,393 83%
<br /> Renner 4th Addition P 08-05 11.85 Industrial $ 521,900 $ 44,042 $ 29,447 $ 52,190 $ 22,743 177%
<br /> Portside Addition P 08-01(Metal Craft 9.8 Industrial $ 832,300 $ 84,929 $ 24,353 $ 83,230 $ 58,877 342%
<br /> Gemstone P 07-09 4 Industrial $ 78,400 $ 19,600 $ 9,940 $ 7,840 $ 2,100 79%
<br /> Prop east of Metal Craft 7.31 Industrial $ 477,600 $ 65,335 $ 18,165 $ 47,760 $ 29,595 263%
<br /> County Property 19.62 Industrial $1,281,938 $ 65,338 $ 48,756 $ 128,194 $ 79,438 263%
<br /> $3,967,038 Average/sgft $ 224,545 $ 396,704 $ 172,159 177%
<br /> $ 1.15
<br /> Industrial Average%of Net County Value we currently collect: 6%
<br /> 2015 Fee schedule fees
<br /> Residential(permit) $ 3,712
<br /> Commercial(per acre) $ 7,444
<br /> Industrial(per acre) $ 2,485
<br />
|