|
4/18/2019
<br />EXHIBIT C
<br />Securities, Escrows & Fees
<br />PROJECT: Eastside Villas NUMBER OF REU's:32
<br />APPLICANT: Hokanson Construction & Development, Inc. NO. OF LOT FRONTAGES 34
<br />AREA (acre):8
<br />IMPROVEMENTS COST
<br />DEVELOPER IMPROVEMENT COSTS (Public)
<br />SITE GRADING $103,590
<br />EROSION CONTROL $13,550
<br />LANDSCAPING $43,005
<br />NOISE FENCE $107,000
<br />TRAIL $13,400
<br />STREETS $206,565
<br />STORM SEWER CONST.$97,314
<br />SANITARY SEWER CONST.$85,401
<br />WATERMAIN CONST.$106,138
<br />ENGINEERING & SURVEYING $13,917
<br />Total $789,880
<br />Letter of Credit Amount X 150%$1,184,820
<br />ESCROW for CITY'S COSTS
<br />PLANNING/ REVIEW $2,200
<br />ADMINISTRATION $23,700
<br />ENGINEER PLAN REVIEW $2,000
<br />ENGINEER CONSTRUCTION SERVICES $24,486
<br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $2,800
<br />STREET LIGHT INSTALLATION $7,500
<br />STREET & STORMWATER MAINTENANCE $1,500
<br />PROPERTY TAXES $500
<br />TRAFFIC AND SIGNING IMPROVEMENTS $1,100
<br />BOULEVARD TREE PLANTING $16,490
<br />Total $82,276
<br />DEVELOPMENT FEES
<br />PARK DEDICATION $96,000
<br />PARK DEDICATION CREDIT ($13,400)
<br />Subtotal Park Dedication Fee $82,600
<br />AUAR $2,690
<br />SEAL COATING FEE $13,824
<br />GIS MAPPING FEE $3,060
<br />STREET LIGHTING OPERATION $315
<br />Total $102,489
<br />TRUNK SANITARY SEWER
<br /> TRUNK CHARGE PER ACRE $50,336
<br /> AVAILABILITY CHARGE PER SAC UNIT $47,072
<br /> TRUNK SANITARY SEWER CREDIT $0
<br />TRUNK WATERMAIN
<br /> TRUNK CHARGE PER ACRE $72,288
<br /> AVAILABILITY CHARGE PER SAC UNIT $45,472
<br /> TRUNK WATERMAIN CREDIT $0
<br />TOTAL TRUNK SEWER & WATER FEES $215,168
<br />SURFACE WATER MANAGEMENT $57,384
<br />SURFACE WATER MANAGEMENT CREDIT $0
<br />TOTAL SURFACE WATER MANAGEMENT FEES $57,384
<br />Total $272,552
<br />Letter of Credit Amount X 35% $95,393
<br />SUMMARY OF SECURITIES, ESCROW & FEES
<br />SECURITY: DEVELOPER IMP'MENT COSTS $1,184,820
<br />ESCROW FOR CITY COSTS $82,276
<br />DEVELOPMENT FEES $102,489
<br />SECURITY: TRUNK FEES $95,393
|