Laserfiche WebLink
6/9/2021 <br />EXHIBIT B <br />Securities, Escrows & Fees <br />PROJECT: Nadeau Acres 2nd Addition NUMBER OF REU's:33 <br />APPLICANT: BL Holdings, LLC. NO. OF LOT FRONTAGES 35 <br />AREA (ACRES):13.6 <br />IMPROVEMENTS COST <br />DEVELOPER IMPROVEMENT COSTS (Public) <br />SITE GRADING $0 <br />EROSION CONTROL $1,500 <br />LANDSCAPING $5,500 <br />STREETS SIDEWALK & TRAIL $379,500 <br />STORM SEWER CONST.$143,500 <br />SANITARY SEWER CONST.$126,700 <br />WATERMAIN CONST.$175,600 <br />ENGINEERING & SURVEYING $8,500 <br />Total $840,800 <br />Letter of Credit Amount X 125%$1,051,000 <br />ESCROW for CITY'S COSTS <br />PLANNING/ REVIEW $1,500 <br />ADMINISTRATION $25,230 <br />ENGINEER PLAN REVIEW $4,200 <br />ENGINEER CONSTRUCTION SERVICES $29,428 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $4,300 <br />STREET LIGHT INSTALLATION $10,000 <br />STREET & STORMWATER MAINTENANCE $1,500 <br />PROPERTY TAXES $0 <br />TRAFFIC AND SIGNING IMPROVEMENTS $900 <br />BOULEVARD TREE PLANTING $16,975 <br />Total $94,033 <br />DEVELOPMENT FEES <br />PARK DEDICATION $101,120 <br />PARK DEDICATION CREDIT ($16,085) <br />Subtotal Park Dedication Fee $85,035 <br />AUAR $0 <br />GIS MAPPING FEE $3,150 <br />STREET LIGHTING OPERATION $480 <br />Total $88,665 <br />TRUNK SANITARY SEWER <br /> TRUNK CHARGE PER (ACRE OR UNIT)$53,790 <br /> AVAILABILITY CHARGE PER SAC UNIT $50,325 <br /> TRUNK SANITARY SEWER CREDIT ($128,925) <br />TRUNK WATERMAIN <br /> TRUNK CHARGE PER (ACRE OR UNIT)$74,912 <br /> AVAILABILITY CHARGE PER SAC UNIT $47,136 <br /> TRUNK WATERMAIN CREDIT $0 <br />TOTAL TRUNK SEWER & WATER FEES $97,238 <br />SURFACE WATER MANAGEMENT $101,325 <br />SURFACE WATER MANAGEMENT CREDIT $0 <br />TOTAL SURFACE WATER MANAGEMENT FEES $101,325 <br />Total $198,563 <br />Letter of Credit Amount X 35% $69,497 <br />SUMMARY OF SECURITIES, ESCROW & FEES <br />SECURITY: DEVELOPER IMP'MENT COSTS $1,051,000 <br />ESCROW FOR CITY COSTS $94,033 <br />DEVELOPMENT FEES $88,665 <br />SECURITY: TRUNK FEES $69,497