HomeMy WebLinkAboutCouncil Presentation 02/25/2014 - 2014 Development fees2/28/2014
Where we are
Growth Assumptions, Streets IIP,
Parks IIP
Adopted February 11, 2024
–
Established
2014 Development Fees
Predicted growth for 10 years
–
Predicted infrastructure for 10 years
–
Equivalent Demand Unit relationships
–
Construction tax credits
–
HURF credits
–
Draft publication of FeesFeb 14th
February 25, 2014
www.marana.com
www.marana.comwww.marana.com
Impact fees and the EDU Development Fees
relationshipthe total picture
RawFees*BaseFees***
EDUsConstruction
LandUseCategoryUnitHURFCredit
1.The Single Family Residence is 1 EDU
perUnitSalesTax**
NorthwestNortheastSouthNorthwestNortheastSouth
Residential
^ŝŶŐůĞ&ĂŵŝůLJZĞƐŝĚĞŶƚŝĂůǁĞůůŝŶŐhŶŝƚϭ͘ϬΨϰ͕ϭϬϴ͘ϬϵΨϲ͕ϭϮϲ͘ϮϱΨϰ͕ϱϭϭ͘ϭϴΨϮ͕ϯϳϰ͘ϬϬΨϯϯϮ͘ϬϬ$1,402$3,420$1,805
2400 sfliving space and garage
–
DƵůƚŝ&ĂŵŝůLJǁĞůůŝŶŐhŶŝƚϬ͘ϳΨϮ͕ϴϲϵ͘ϲϮΨϰ͕Ϯϳϵ͘ϯϳΨϯ͕ϭϱϭ͘ϭϵΨϴϯϴ͘ϬϬΨϮϮϭ͘ϬϬ$1,811$3,220$2,092
,ŽƚĞůͬDŽƚĞůZŽŽŵƐϬ͘ϲΨϮ͕ϰϵϯ͘ϲϬΨϯ͕ϳϭϴ͘ϲϯΨϮ͕ϳϯϴ͘ϮϴΨϴϲϮ͘ϬϬΨ$1,632$2,857$1,876
ŽŶŐƌĞŐĂƚĞĂƌĞǁĞůůŝŶŐhŶŝƚϬ͘ϮΨϴϵϰ͘ϲϴΨϭ͕ϯϯϰ͘ϮϭΨϵϴϮ͘ϰϳΨϲϱϱ͘ϬϬΨ$240$679$327
$2374 construction credit ($989/1000 sf)
–
^ŝŶŐůĞ&ĂŵŝůLJZĞƐŝĚĞŶƚŝĂů;ĂŐĞƌĞƐƚƌŝĐƚĞĚͿǁĞůůŝŶŐhŶŝƚϬ͘ϰΨϭ͕ϱϵϯ͘ϬϯΨϮ͕ϯϳϱ͘ϲϯΨϭ͕ϳϰϵ͘ϯϰΨϮ͕ϯϳϰ͘ϬϬΨϯϯϮ͘ϬϬN/AN/AN/A
~ 10 trips per day –all primary DƵůƚŝ&ĂŵŝůLJZĞƐŝĚĞŶƚŝĂů;ĂŐĞƌĞƐƚƌŝĐƚĞĚͿǁĞůůŝŶŐhŶŝƚϬ͘ϭΨϯϵϴ͘ϳϭΨϱϵϰ͘ϱϵΨϰϯϳ͘ϴϰΨϴϯϴ͘ϬϬΨϮϮϭ͘ϬϬN/AN/AN/A
–
RetailandServices****
фϯ͕ϬϬϬƐĨ
2.All other uses relate to this
ϭϬϬϬƐĨϭ͘ϲΨϲ͕ϱϱϰ͘ϯϵΨϵ͕ϳϳϰ͘ϯϱΨϳ͕ϭϵϳ͘ϱϮΨϭ͕ϮϱϬ͘ϬϬΨ$5,304$8,524$5,948
dŽƚĂůĨĞĞĨŽƌĨŝƌƐƚϯ͕ϬϬϬƐƋĨƚ͗Ψϭϱ͕ϵϭϯΨϮϱ͕ϱϳϯΨϭϳ͕ϴϰϯ
ϯ͕ϬϬϭƚŽϭϱ͕ϬϬϬƐĨ
ϭϬϬϬƐĨϮ͘ϵΨϭϭ͕ϵϯϯ͘ϱϭΨϭϳ͕ϳϵϲ͘ϬϱΨϭϯ͕ϭϬϰ͘ϰϰΨϭ͕ϮϱϬ͘ϬϬΨ$10,684$16,546$11,854
dŽƚĂůĨĞĞĨŽƌĨŝƌƐƚϭϱ͕ϬϬϬƐƋĨƚ͗Ψϭϰϰ͕ϭϭϱΨϮϮϰ͕ϭϮϲΨϭϲϬ͕Ϭϵϲ
ϭϱ͕ϬϬϭƚŽϳϱ͕ϬϬϬƐĨ
Trips generated per 1000 sf
ϭϬϬϬƐĨϯ͘ϬΨϭϮ͕Ϯϴϵ͘ϰϴΨϭϴ͕ϯϮϲ͘ϵϬΨϭϯ͕ϰϵϱ͘ϯϰΨϭ͕ϮϱϬ͘ϬϬΨ$11,039$17,077$12,245
–
dŽƚĂůĨĞĞĨŽƌĨŝƌƐƚϳϱ͕ϬϬϬƐƋĨƚ͗ΨϴϬϲ͕ϰϴϰΨϭ͕Ϯϰϴ͕ϳϰϬΨϴϵϰ͕ϴϭϳ
ϳϱ͕ϬϬϬƚŽϮϬϬ͕ϬϬϬƐĨ
ϭϬϬϬƐĨϮ͘ϱΨϭϬ͕ϭϴϭ͘ϵϬΨϭϱ͕ϭϴϯ͘ϵϰΨϭϭ͕ϭϴϬ͘ϵϳΨϭ͕ϮϱϬ͘ϬϬΨ$8,932$13,934$9,931
dŽƚĂůĨĞĞĨŽƌĨŝƌƐƚϮϬϬ͕ϬϬϬƐƋĨƚ͗Ψϭ͕ϵϮϮ͕ϵϳϮΨϮ͕ϵϵϬ͕ϰϴϮΨϮ͕ϭϯϲ͕ϭϴϴ
Factors for primary trips
хϮϬϬ͕ϬϬϬƐĨ
–
ϭϬϬϬƐĨϮ͘ϬΨϴ͕ϯϳϯ͘ϴϬΨϭϮ͕ϰϴϳ͘ϱϳΨϵ͕ϭϵϱ͘ϰϱΨϭ͕ϮϱϬ͘ϬϬΨ$7,124$11,238$7,945
HighTrafficRetailϭϬϬϬƐĨϱ͘ϱΨϮϮ͕ϳϬϲ͘ϮϴΨϯϯ͕ϴϲϭ͘ϭϯΨϮϰ͕ϵϯϰ͘ϮϲΨϭ͕ϲϵϵ͘ϬϬΨ$21,007$32,162$23,235
Construction credit based on normal
–
N/AN/AN/A
IndustrialϭϬϬϬƐĨϬ͘ϯΨϭ͕ϮϰϬ͘ϳϬΨϭ͕ϴϱϬ͘ϮϮΨϭ͕ϯϲϮ͘ϰϰΨϭ͕ϲϵϵ͘ϬϬΨ
building materials per 1000 sf
GeneralOffice1000sf1.2$5,036.12$7,510.20$5,530.27$1,699.00$$3,337$5,811$3,831
MedicalFacilites1000sf2.2$8,890.88$13,258.69$9,763.27$3,610.00$$5,281$9,649$6,153
Institutional1000sf0.7$2,993.88$4,464.67$3,287.64$1,850.00$$1,144$2,615$1,438
N/AN/AN/A
Recreation1000sf0.3$1,073.18$1,600.40$1,178.49$1,901.00$
www.marana.comwww.marana.com
Development Fees
Examples
a comparison
Dentist Office, Lon Adams Road, 1,993 sf,
office category
1993 / 1000 x $3,337 = $6,651
CurrentProposed
SFR -NW streets$7,372 $1,402
McDonalds, SandarioRoad, 4,393 sf, high
SFR -NE streets$7,624 $3,420
traffic retail category
SFR -S streets$3,465 $1,805
4393 / 1000 x $21,007 = $92,284
SFR -Parks$3,294 $2,461
Marana Health Center, 74,656 sf, medical
MFR -NW streets$5,529 $1,811
facility category
MFR -NE streets$5,718 $3,220
MFR -S streets$2,599 $2,092
74656 / 1000 x $5,281 = $394,258
MFR -Parks$1,952 $1,649
100-Lot Subdivision $1402 x 100 = $1,402,000
www.marana.comwww.marana.com
1
2/28/2014
Examples
Proposed vs. Current
Massage Envy, 3,252 sfretail
$5,948 + (0.252 x $11,854) = $20,830
Ψϯ͕ϱϬϬ͕ϬϬϬ
SportsmansWarehouse, 62,469 sfretail
$160,096 + (47.469 x $12,245) = $741,354
Ψϯ͕ϬϬϬ͕ϬϬϬ
Lowes, 152,470 sfretail
ΨϮ͕ϱϬϬ͕ϬϬϬ
$894,817 + (77.470 x $9,931) = $1,664,171
Marana Center, 360,000 sfretail
ΨϮ͕ϬϬϬ͕ϬϬϬ
$2,136,188 + (160 x $7,945) = $3,407,388 ƌĞƐŝĚĞŶƚŝĂů
Ψϭ͕ϱϬϬ͕ϬϬϬ
ĐŽŵŵĞƌĐŝĂů
ƚŽƚĂů
Ψϭ͕ϬϬϬ͕ϬϬϬ
Marana
Center
Lowes
360,000 SF
152,470 SF
Sportsmans
ΨϱϬϬ͕ϬϬϬ
Warehouse
62,469 SF
Massage
Envy
Ψ
3,252 SF
ƉƌŝŽƌƉƌŽƉŽƐĞĚƉƌŝŽƌƉƌŽƉŽƐĞĚ
^ŽƵƚŚ&ĞĞ^ŽƵƚŚ&ĞĞ^ŽƵƚŚ&ĞĞ^ŽƵƚŚ&ĞĞ
ϮϬϬϱϮϬϬϱϮϬϭϯϮϬϭϯ
0
50,000100,000150,000200,000250,000300,000350,000400,000
Square Footage
www.marana.comwww.marana.com
Open Discussion
Next Steps
Public Hearing on fees Mar 18, 2014
Proposed adoption of fees May 6, 2014
Collection of Fees would begin Aug 1, 2014
www.marana.com
www.marana.comwww.marana.com
2