Laserfiche WebLink
7/31/2020 <br />EXHIBIT C <br />Securities, Escrows & Fees <br />PROJECT: Nadeau Acres NUMBER OF REU's:35 <br />APPLICANT: BL Holdings, Inc.NO. OF LOT FRONTAGES 41 <br />AREA (ACRE):12.7 <br />IMPROVEMENTS COST <br />DEVELOPER IMPROVEMENT COSTS (Public) <br />SITE GRADING $0 <br />EROSION CONTROL $0 <br />LANDSCAPING $13,600 <br />TRAIL $0 <br />STREETS & SIDEWALK $432,000 <br />STORM SEWER CONST.$257,500 <br />SANITARY SEWER CONST.$434,000 <br />WATERMAIN CONST.$338,500 <br />ENGINEERING & SURVEYING $8,700 <br />Total $1,484,300 <br />Surety Agreement X 125%$1,855,375 <br />ESCROW for CITY'S COSTS <br />PLANNING/ REVIEW $1,500 <br />ADMINISTRATION $44,530 <br />ENGINEER PLAN REVIEW $4,300 <br />ENGINEER CONSTRUCTION SERVICES $74,215 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER $5,200 <br />STREET LIGHT INSTALLATION $12,500 <br />STREET & STORMWATER MAINTENANCE $3,000 <br />PROPERTY TAXES $0 <br />TRAFFIC AND SIGNING IMPROVEMENTS $1,800 <br />BOULEVARD TREE PLANTING $19,885 <br />Total $166,930 <br />DEVELOPMENT FEES <br />PARK DEDICATION $107,100 <br />PARK DEDICATION CREDIT $0 <br />Subtotal Park Dedication Fee $107,100 <br />AUAR $0 <br />SEAL COATING FEE $32,314 <br />GIS MAPPING FEE $3,690 <br />STREET LIGHTING OPERATION $600 <br />Total $143,704 <br />TRUNK SANITARY SEWER <br /> TRUNK CHARGE PER (UNIT)$56,210 <br /> AVAILABILITY CHARGE PER SAC UNIT $52,570 <br /> TRUNK SANITARY SEWER CREDIT $0 <br />TRUNK WATERMAIN <br /> TRUNK CHARGE PER (UNIT)$80,710 <br /> AVAILABILITY CHARGE PER SAC UNIT $50,785 <br /> TRUNK WATERMAIN CREDIT $0 <br />TOTAL TRUNK SEWER & WATER FEES $240,275 <br />SURFACE WATER MANAGEMENT $92,939 <br />SURFACE WATER MANAGEMENT CREDIT $0 <br />TOTAL SURFACE WATER MANAGEMENT FEES $92,939 <br />Total $333,214 <br />Letter of Credit Amount X 35% $116,625 <br />SUMMARY OF SECURITIES, ESCROW & FEES <br />SECURITY: DEVELOPER IMP'MENT COSTS $1,855,375 <br />ESCROW FOR CITY COSTS $166,930 <br />DEVELOPMENT FEES $143,704 <br />SECURITY: TRUNK FEES $116,625