Laserfiche WebLink
6/ 10/ 2016 <br />PROJECT: CENTURY FARM NORTH 6TH ADDITION NUMBER OF REU's:29 <br />APPLICANT: Century Farm North Development, Inc.ASSESSED AREA (ac.):10.8 <br />UPLAND AREA (ac):10 <br />IMPROVEMENTS COST <br />DEVELOPER IMPROVEMENT COSTS <br />SITE GRADING $178,000 <br />EROSION CONTROL $18,000 <br />LANDSCAPING $29,065 <br />TRAIL $45,000 <br />STREETS & SIDEWALK $328,000 <br />TURN LANE ON SUNSET $27,500 <br />STORM SEWER CONST.$124,000 <br />SANITARY SEWER CONST.$201,000 <br />WATERMAIN CONST.$234,000 <br />ENGINEERING & SURVEYING $23,691.30 <br />Total $1,208,256 <br />Letter of Credit Amount X 150%$1,812,384 <br />CITY IMPROVEMENT COSTS <br />TRUNK SANITARY SEWER $89,117 <br />TRUNK SANITARY SEWER CREDIT <br />TRUNK WATERMAIN $118,001 <br />TRUNK WATERMAIN CREDIT ($95,850) <br />TOTAL TRUNK SEWER & WATER FEES $111,268 <br />SURFACE WATER MANAGEMENT $63,162 <br />SURFACE WATER MANAGEMENT CREDIT ($10,454) <br />TOTAL SURFACE WATER MANAGEMENT FEES $52,708 <br />Total $163,976 <br />Letter of Credit Amount X 35%$57,400 <br />ESCROW <br />PLANNING REVIEW $1,500 <br />ADMINISTRATION $36,250 <br />ENGINEER PLAN REVIEW $2,000 <br />ENGINEER CONSTRUCTION SERVICES $20,500 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $2,500 <br />STREET LIGHT INSTALLATION $12,500 <br />STREET & STORMWATER MAINTENANCE $2,500 <br />PROPERTY TAXES $0 <br />BOULEVARD TREE PLANTING $0 <br />Total $77,750 <br />DEVELOPMENT FEE DEPOSIT <br />PARK DEDICATION $20,000 <br />PARK DEDICATION CREDIT (TRAIL)$0 <br />SEAL COATING FEE $22,176 <br />AERIAL PHOTO FEE $2,610 <br />STREET LIGHTING OPERATION $525 <br />Total $45,311 <br />SUMMARY OF COSTS <br />LETTER OF CREDIT DEVELOPER IMP'MENT COSTS $1,812,384 <br />LETTER OF CREDIT CITY IMPROVEMENT COSTS $57,400 <br />ESCROW $77,750 <br />DEVELOPMENT FEES $45,311 <br />ATTACHMENT C