2005-06-01 Construction to Date
c
~
~
0-
CD
5-
o
oj:>.
o
CO
o
o
)::
00
00
CD
00
00
--
m
00
-
3'
Ql
co
0-
Ql
00
00
CD
00
00
3
CD
:J
en
o
......
......
co
o
01
X
;::;:
w () "'U s: OJ I r en en m OJ en w () m Q () n
~ r8 0 iii" ~. CD ~ m m :::s Ql - "'U 0 00 0 0
0 .., 0
:J c: 0- I I .., CD :J .. :J :::s
)> 0- P ~ ~ :J CD ::T - 3" 00- - 00
C Ql .., ..,
0- 0 ~ :::0 - 0 - Ql Ql ..
3 r :J 0 CD r 00 (') Ql ~ .,
Ql Ql 0- "TI CD CD CD .. s::
0 CD ~ -
:r 3 :J "'U m (ii' 3 ~" 3 "'U CD (')
0- (') Ql ;:r 0. ..
0 ~ Ql :J ~ Ql - ~ 0 0 o'
() 0- Q. S' CD ~. ~ n
CD CD 0 -; 0 :::s
< 00 :J )> ~
CD ~ CD CD r .., :::s ..
.:g- oo 00 CD 0- ca L.. 00 0
- .., 3 .. c
CD ~. g' .,
.., S' !!!.. ~ ! s:: ll)
00- 0 ..
"TI )> .. CD
"TI it' 0" (;)
CD CD 0.
CD CD 3 :::s
00 ;;:- :::0 c..
:::s ll)
0 CD :::s
7\ 3 0
CI ~" ~
r:,.. :::s
:::s
, cc
~
-; .. :::0 () ()
,
0 :f:- CD c 0
-; 00 .., 3
CI 0 0-
)> ;; m
r (.~ .., :J
~ 00 fj
o' c
~ 0
_T' :J ;:+
o'
J,> :J
1.
F
~ "'tJ
.,
..... ~ ~ ~ ~"
w ~ ~ ~ ~ ...... ~ ~ ~ ...... ~ co .,
....... w ~ ...... co ...... 0 N W ...... ....... ~ ~ N W CD"
0 -oj:>. SJ1 01 ....... -oj:>. 0 ...... 01 SJ1 _01 ...... ...... ...... ......
en 0 0 ~ co 01 N 01 "0 w co 01 ...... W ....... :::0
I\) w 0 01 N oj:>. 01 0 0 0 ...... 01 W ...... co s::
..... 01 0 N 0 co 0 0 0 0 co N W 0> ~ :::s
:... co 0 ....... 0 0 0 0 0 0 W 01 '" ....... w
en oj:>. 0 co 0 0 0 0 0 0 oj:>. 0 0 ...... co
n
0
3
~ ~ ~ ~ 3
....... ~ N ~ ~ ...... ~ N
W ...... N W ~ oj:>. ~ 0 N 0> CD
..f:>. .w J'V co ,....... 0> 0> W 0> co .,
~ (')
0 N co 0> co co ...... "0 ~ 01 N eI
I\) w w 0 co ...... w ....... ....... co co
~ 91 co ~ 0 0 ...... 01 W ....... 0
UI ...... 0 0 0 0 0 0 ~ 0 co
co 0> 0 0 0 0 0 0 co ....... .......
~ ~ -;
..... ~ ...... .,
....... ~ ~ ...... ~ ~ oj:>. s::
5>- ....... ...... ...... ...... :-J SJ1 :::s
..... N ....... oj:>. ...... W N ,.-
I\) 0 01 01 N W 01
W 0 0 91 ~ 1'> co
en 0 0 0 0 0> Co
.f:>. 0 0 0 0 0 oj:>.
~ ~ -;
I\) ~ ~ ~ ~ ...... 0
~ ..
~ N ~ ...... ~ ...... ~ ~ ~ N ~ N !!!..
....... oj:>. N ~ ...... oj:>. N 01 N W N co ~ ~ oj:>. oj:>.
co ,....... ~ N SJ1 01 .oj:>. ,oj:>. -....... ...... SJ1 N ,0> ...... ...... ....... 01
-:.... N co 0> 0 ~ 0 ...... co 01 0 01 0> 01 ...... Co w
....... ....... w 0 0 01 0 0 w 0 0 0 N 01 W ...... W
..... N co ~ 0 1'> 0 co :'l 0 0 0 oj:>. 1'> ~ ~ f'>-
~ 0 0 0 0 ....... 0 0 0 0 0 0 oj:>. 01 0> ....... ......
co Q 0 0 0 co 0 0 0 0 0 0 N 0 0 co co
?'f1:?'lO"Vd
2004 Prairie Run Improvements
Albertville, MN
A-ALBEV 0409
Table 3 - Individual Assessment Totals
Prairie Run
Site Grading, Streets & Utilities
Soft Costs*
Total Assessment
Admin Fee (3%)
Total
Bob Heuring
Street & Utilities (64.2% of Total)
Pond (343,000 S.F.)
Soft Costs *
Total Assessment
Admin Fee (3%)
Total
Tom Finken
Street & Utilities (26.7% of Total)
Pond (217,277 S.F.)
Soft Costs *
Total Assessment
Admin Fee (3%)
Total
County Truck Station
Street & Utilities (9.1 % of Total)
Pond (74,488 SF)
Soft Costs*
Total Assessment
Admin Fee (3%)
Total
Trunk Utilities
Utilities
Soft Costs*
Admin Fee (3%)
Total
Grand Total
6/1/2005
$1,054,608
$274,428
$1,329,036
$31,638
$1,360,674
$240,575
$120,286
$67,950
$428,811
$7,217
$436,028
$100,052
$76,197
$28,260
$204,509
$3,002
$207,511
$34,101
$26,122
$9,632
$69,855
$1,023
$70,878
$146,398
$27,258
$4,392
$178,048
$2,253,139
*Soft Costs include Engineering, Legal, Fiscal, Admin and Contingency
"
U:\A \albev\040900\Assess\Assessment.xls