Laserfiche WebLink
1 /4/2022 <br />EXHIBIT B <br />Securities, Escrows & Fees <br />PROJECT: Belland Farms <br />APPLICANT: Rehbein Properties <br />IMPROVEMENTS <br />DEVELOPER IMPROVEMENT COSTS <br />EROSION CONTROL <br />TRAIL <br />STREETS <br />STORM SEWER CONST. <br />SANITARY SEWER CONST. <br />WATERMAIN CONST. <br />ENGINEERING & SURVEYING <br />NUMBER OF REU's: TBD <br />NO. OF LOT FRONTAGE! NA <br />AREA (ACRES): 6.1 <br />COST <br />qu!i <br />$2,000 <br />$13,232 <br />$226,081 <br />$36,100 <br />$599,445 <br />$186,790 <br />$15,000 <br />Total $1,078,648 <br />Letter of Credit Amount X 150% $1,617,972 <br />ESCROW for CITY'S COSTS <br />PLANNING/ REVIEW <br />$3,000 <br />ADMINISTRATION <br />$32,360 <br />ENGINEER PLAN REVIEW <br />$3,800 <br />ENGINEER CONSTRUCTION SERVICES <br />$30,210 <br />PROJECT FINAL DOCUMENTS & CITY ENGINEER <br />$4,200 <br />STREET LIGHT INSTALLATION <br />$2,500 <br />STREET & STORMWATER MAINTENANCE <br />$1,500 <br />PROPERTY TAXES <br />$0 <br />TRAFFIC AND SIGNING IMPROVEMENTS <br />$0 <br />BOULEVARD TREE PLANTING <br />$0 <br />Total <br />$77,570 <br />DEVELOPMENT FEES <br />PARK DEDICATION $9,400 <br />PARK DEDICATION CREDIT TBD <br />Subtotal Park Dedication Fee $0 <br />AUAR $1,003 <br />GIS MAPPING FEE $180 <br />STREET LIGHTING OPERATION $120 <br />Total $1,303 <br />TRUNK SANITARY SEWER <br />TRUNK CHARGE PER (ACRE OR UNIT) $29,034 <br />AVAILABILITY CHARGE PER SAC UNIT Collect w/ Building Permit <br />TRUNK SANITARY SEWER CREDIT ($366,569) <br />TRUNK WATERMAIN <br />TRUNK CHARGE PER (ACRE OR UNIT) $41,698 <br />AVAILABILITY CHARGE PER SAC UNIT Collect w/ Building Permit <br />TRUNK WATERMAIN CREDIT ($70,261) <br />TOTAL TRUNK SEWER & WATER FEES ($366,098) <br />SURFACE WATER MANAGEMENT $67,545 <br />SURFACE WATER MANAGEMENT CREDIT $0 <br />TOTAL SURFACE WATER MANAGEMENT FEES $67,545 <br />SUMMARY OF SECURITIES, ESCROW & FEES <br />SECURITY: DEVELOPER IMP'MENT COSTS $1,617,972 <br />ESCROW FOR CITY COSTS $77,570 <br />DEVELOPMENT FEES $1,303 <br />SURFACE WATER MANAGEMENT FEES $67,545 <br />