Laserfiche WebLink
4/ 19/ 2017 <br />ATTACHMENT C <br />PROJECT: NorthPointe 5th Addition NUMBER OF REU's:39 <br />APPLICANT: Tony Emmerich Construction, Inc NO. OF LOT FRONTAGES 39 <br />AREA(Lots, RW, OL A,B,C):12.5 <br />IMPROVEMENTS COST <br />DEVELOPER IMPROVEMENT COSTS <br />SITE GRADING $0 <br />EROSION CONTROL $4,000 <br />LANDSCAPING $5,000 <br />TRAIL AND SIDEWALK $24,900 <br />STREETS $331,800 <br />STORM SEWER CONST.$107,300 <br />SANITARY SEWER CONST.$145,900 <br />WATERMAIN CONST.$147,300 <br />ENGINEERING & SURVEYING $6,000 <br />Total $772,200 <br />Public Improvement Surety Amount X 125%$965,250 <br />CITY IMPROVEMENT COSTS <br />TRUNK SANITARY SEWER $119,847 <br />TRUNK SANITARY SEWER CREDIT <br />TRUNK WATERMAIN $158,691 <br />TRUNK WATERMAIN CREDIT <br />TOTAL TRUNK SEWER & WATER FEES $278,538 <br />SURFACE WATER MANAGEMENT $81,675 <br />SURFACE WATER MANAGEMENT CREDIT ($13,613) <br />TOTAL SURFACE WATER MANAGEMENT FEES $68,063 <br />Total $346,601 <br />Letter of Credit Amount X 35%$121,320 <br />ESCROW <br />PLANNING REVIEW $1,500 <br />ADMINISTRATION $23,170 <br />ENGINEER PLAN REVIEW $7,500 <br />ENGINEER CONSTRUCTION SERVICES $22,500 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $2,500 <br />STREET LIGHT INSTALLATION $15,000 <br />STREET & STORMWATER MAINTENANCE $2,500 <br />PROPERTY TAXES $0 <br />BOULEVARD TREE PLANTING $18,915 <br />Total $93,585 <br />DEVELOPMENT FEE DEPOSIT <br />PARK DEDICATION $100,425 <br />PARK DEDICATION CREDIT (from NP 4th)($37,250) <br />TOTAL PARK DEDICATION FEES $63,175 <br />SEAL COATING FEE $18,181 <br />AERIAL PHOTO FEE $3,510 <br />STREET LIGHTING OPERATION $630 <br />Total $85,496 <br />SUMMARY OF COSTS <br />PUBLIC SURETY DEVELOPER IMP'MENT COSTS $965,250 <br />LETTER OF CREDIT CITY IMPROVEMENT COSTS $121,320 <br />ESCROW $93,585 <br />DEVELOPMENT FEES $85,496