Laserfiche WebLink
ATTACHMENT A <br />SUMMARY OF IMPROVEMENT COSTS <br />DEVELOPER INSTALLED IMPROVEMENTS <br />• PROJECT NAME: Century Farm North NUMBER OF REU's: 56 <br />APPLICANT: Century Farm North Development, Inc. ASSESSED AREA (ac.): 24.5 <br />BUDGET DEVELOPER CITY ESCROW <br />ITEM NECESSARY IMPROVEMENTS COST NOTE IMP. (X) IMP. (Y) AMOUNT (Z) <br />1 SITE GRADING bid e $303,520 <br />2 EROSION CONTROL Estimate e $11,250 <br />3 SITE ENGINEERING & SURVEYING Estimate e $80,000 <br />4 LANDSCAPING Estimate e $10,000 <br />5 OPEN SPACE MANAGEMENT $0 e <br />6 STREET CONST. <br />A. Subgrade /Base Course Estimate e $202,080 <br />B. Wear Course Estimate e $69,570 <br />C. CSAH 53 (Sunset Avenue) Estimate e $25,000 <br />7 STORM SEWER CONST. <br />A. Trunk Estimate e $3,300 <br />B. Lateral Estimate e $182,420 <br />C. Surface Water Mgmt. Charge (s.f.) $0.050 a $50,060 <br />SANITARY SEWER CONST. <br />A. Trunk Area Charge (ac.) $2,203 a $53,975 <br />B. Trunk Unit Charge (REU) $955 a $53,480 <br />C. Lateral Estimate e $464,450 <br />D. Lift Station (13.5 %) $28,990 <br />9 WATERMAIN CONST. <br />A. Trunk Area Charge (ac.) $2,350 a $57,575 <br />B. Trunk Unit Charge (REU) $1,541 a $86,296 <br />C. Lateral Estimate e $207,360 <br />SUBTOTALS: $1,558,950 $330,376 $0 <br />Sanitary Trunk Credit $190,677 <br />Watermain Trunk Credit $17,230 <br />TOTALS $122,469 <br />See Attachment B for security amounts to be posted <br />NOTE: <br />a: Cost by City policy <br />b: Estimated Cost or Budget by City <br />c: Previously Assessed <br />d: Cash Requirement per Agreement with Park Board <br />• e: Provided by Developer <br />f: Estimate by Feasibility Study <br />7/11/03 <br />attachments 7-1 1-03.xls <br />