Laserfiche WebLink
6/27/2017 <br />ATTACHMENT C <br />PROJECT: NorthPointe 6th Addition NUMBER OF REU's:15 <br />APPLICANT: Etermnity Homes, LLC.NO. OF LOT FRONTAGES 17 <br />AREA ac. (Lots & RW):2.86 <br />IMPROVEMENTS COST <br />DEVELOPER IMPROVEMENT COSTS <br />SITE GRADING $9,830 <br />EROSION CONTROL $4,002 <br />LANDSCAPING $3,230 <br />TRAIL AND SIDEWALK $0 <br />STREETS $91,700 <br />STORM SEWER CONST.$30,239 <br />SANITARY SEWER CONST.$40,468 <br />WATERMAIN CONST.$43,898 <br />ENGINEERING & SURVEYING $3,000 <br />Total $226,367 <br />LETTER OF CREDIT X 150%$339,551 <br />CITY IMPROVEMENT COSTS <br />TRUNK SANITARY SEWER $46,095 <br />TRUNK SANITARY SEWER CREDIT <br />TRUNK WATERMAIN $61,035 <br />TRUNK WATERMAIN CREDIT <br />TOTAL TRUNK SEWER & WATER FEES $107,130 <br />SURFACE WATER MANAGEMENT $18,687 <br />SURFACE WATER MANAGEMENT CREDIT ($3,115) <br />TOTAL SURFACE WATER MANAGEMENT FEES $15,573 <br />Total $122,703 <br />Letter of Credit Amount X 35%$42,946 <br />ESCROW <br />ADMINISTRATION $6,800 <br />ENGINEER PLAN REVIEW $2,500 <br />ENGINEER CONSTRUCTION SERVICES $6,200 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $2,500 <br />STREET LIGHT INSTALLATION <br />STREET & STORMWATER MAINTENANCE $0 <br />PROPERTY TAXES $0 <br />BOULEVARD TREE PLANTING $8,245 <br />Total $26,245 <br />DEVELOPMENT FEE DEPOSIT <br />PARK DEDICATION $38,625 <br />PARK DEDICATION CREDIT $0 <br />TOTAL PARK DEDICATION FEES $38,625 <br />SEAL COATING FEE $4,676 <br />AERIAL PHOTO FEE $1,350 <br />STREET LIGHTING OPERATION <br />Total $44,651 <br />SUMMARY OF COSTS <br />SECURITY: DEVELOPER IMP'MENT COSTS $339,551 <br />SECURITY: CITY IMP'MENT COSTS $42,946 <br />CASH: ESCROW FOR CITY COSTS $26,245 <br />CASH: DEVELOPMENT FEES $44,651