Laserfiche WebLink
7/5/2016 <br />ATTACHMENT C <br />PROJECT: NorthPointe 4th Addition NUMBER OF REU's:31 <br />APPLICANT: Tony Emmerich Construction, Inc NO. OF LOT FRONTAGES 31 <br />AREA(Lots, R/W, Outlot D):14.8 <br />IMPROVEMENTS COST <br />DEVELOPER IMPROVEMENT COSTS <br />SITE GRADING $0 <br />EROSION CONTROL $8,000 <br />LANDSCAPING $6,500 <br />TRAIL AND SIDEWALK $20,480 <br />STREETS $257,494 <br />STORM SEWER CONST.$117,904 <br />SANITARY SEWER CONST.$270,908 <br />WATERMAIN CONST.$177,436 <br />ENGINEERING & SURVEYING $6,000 <br />Total $864,723 <br />Public Improvement Surety Amount X 125%$1,080,904 <br />CITY IMPROVEMENT COSTS <br />TRUNK SANITARY SEWER $95,263 <br />TRUNK SANITARY SEWER CREDIT <br />TRUNK WATERMAIN $126,139 <br />TRUNK WATERMAIN CREDIT ($59,404) <br />TOTAL TRUNK SEWER & WATER FEES $161,998 <br />SURFACE WATER MANAGEMENT $93,353 <br />SURFACE WATER MANAGEMENT CREDIT ($15,452) <br />TOTAL SURFACE WATER MANAGEMENT FEES $77,902 <br />Total $239,900 <br />Letter of Credit Amount X 35%$83,970 <br />ESCROW <br />PLANNING REVIEW $1,500 <br />ADMINISTRATION $25,950 <br />ENGINEER PLAN REVIEW $7,500 <br />ENGINEER CONSTRUCTION SERVICES $22,500 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $2,500 <br />STREET LIGHT INSTALLATION $10,000 <br />STREET & STORMWATER MAINTENANCE $2,500 <br />PROPERTY TAXES $5,000 <br />BOULEVARD TREE PLANTING $15,035 <br />Total $92,485 <br />DEVELOPMENT FEE DEPOSIT <br />PARK DEDICATION $77,500 <br />PARK DEDICATION CREDIT (4.59 acres)($114,750) <br />TOTAL PARK DEDICATION FEES ($37,250) <br />SEAL COATING FEE $17,375 <br />AERIAL PHOTO FEE $2,790 <br />STREET LIGHTING OPERATION $420 <br />Total $20,585 <br />SUMMARY OF COSTS <br />PUBLIC SURETY DEVELOPER IMP'MENT COSTS $1,080,904 <br />LETTER OF CREDIT CITY IMPROVEMENT COSTS $83,970 <br />ESCROW $92,485 <br />DEVELOPMENT FEES $20,585