|
PROJECT: Saddle Club 2nd Addition
<br />APPLICANT: DuPont Holdings, LLC
<br />IMPROVEMENTS
<br />DEVELOPER IMPROVEMENT COSTS
<br />SITE GRADING
<br />EROSION CONTROL
<br />LANDSCAPING
<br />TRAIL
<br />STREETS
<br />STORM SEWER CONST.
<br />SANITARY SEWER CONST.
<br />WATERMAIN CONST.
<br />OLD BIRCH CUL DU SAC CONSTRUCTION
<br />OLD BIRCH PAVING (EAST - WEST SECTION)
<br />ENGINEERING & SURVEYING
<br />ATTACHMENT B
<br />Total
<br />Letter of Credit Amount X 150%
<br />CITY IMPROVEMENT COSTS
<br />TRUNK SANITARY SEWER
<br />TRUNK SANITARY SEWER CREDIT
<br />TRUNK WATERMAIN
<br />TRUNK WATERMAIN CREDIT
<br />TOTAL TRUNK SEWER & WATER FEES
<br />SURFACE WATER MANAGEMENT
<br />SURFACE WATER MANAGEMENT CREDIT
<br />TOTAL SURFACE WATER MANAGEMENT FEES
<br />Total
<br />Letter of Credit Amount X 35%
<br />ESCROW
<br />PLANNING REVIEW
<br />ADMINISTRATION
<br />ENGINEER PLAN REVIEW
<br />OLD BIRCH CUL DU SAC DESIGN
<br />ENGINEER CONSTRUCTION SERVICES
<br />PROJECT FINAL DOCUMENTS & CITY ENGINEER
<br />STREET LIGHT INSTALLATION
<br />STREET & STORMWATER MAINTENANCE
<br />PROPERTY TAXES
<br />BOULEVARD TREE PLANTING
<br />DEVELOPMENT FEE DEPOSIT
<br />PARK DEDICATION
<br />PARK DEDICATION CREDIT (TRAIL)
<br />SEAL COATING FEE
<br />AERIAL PHOTO FEE
<br />STREET LIGHTING OPERATION
<br />Total
<br />Total
<br />SUMMARY OF COSTS
<br />LETTER OF CREDIT DEVELOPER IMP'MENT COSTS
<br />LETTER OF CREDIT CITY IMPROVEMENT COSTS
<br />ESCROW
<br />DEVELOPMENT FEES
<br />NUMBER OF REU's: 17
<br />NO. OF LOT FRONTAGES 19
<br />AREA: 6.2 ACRES
<br />COST
<br />$15,430
<br />$8,000
<br />$6,485
<br />$4,462
<br />$74,985
<br />$28,834
<br />$33,231
<br />$32,886
<br />$50,000
<br />$50,000
<br />$6,000
<br />$310,313
<br />$465,470
<br />NOTES
<br />Marcel needs to provide bid $
<br />Marcel needs to provide bid $
<br />Surety Agreement Option is 125%
<br />$52,241 $3,073/REU
<br />Future Credit Old Birch Extension $90,000
<br />$69,173 $4,069/REU
<br />Future Credit Foxborough Extension $25,000
<br />$121,414
<br />$39,160
<br />($6,482)
<br />$32,679
<br />$154,093
<br />$53,940
<br />$1,500
<br />$9,310
<br />$5,500
<br />$7,200
<br />$18,500
<br />$2,500
<br />$5,000
<br />$2,500
<br />$0
<br />$9,215
<br />$61,225
<br />$42,500
<br />$0
<br />$5,544
<br />$1,530
<br />$210
<br />$49,784
<br />$465,470
<br />$53,940
<br />$61,225
<br />$49,784
<br />$0.145/SF of Development Area
<br />Credit 3 & 5
<br />3% of construction
<br />(2 lights) $2,500/Light
<br />If final plat between July 1 and Dec. 31
<br />(x tree) $485/ tree
<br />$2,500/res unit: $2,175/com ac
<br />$0.33/SF of road
<br />$90/Lot
<br />(2 lights) $105/Light
<br />4/6/2016
<br />
|