|
Clearwater Cove (Phase 1)
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />Developer Financial Guarantee
<br />90,089.00
<br />112,611.25
<br />90,089.00
<br />112,611.25
<br />Storm Sewer
<br />70,200.00
<br />87,750.00
<br />70,200.00
<br />LOC Reduction #1
<br />Streets/Sidewalks/Trails
<br />Original
<br />Original
<br />325,000.00
<br />406,250.00
<br />Item
<br />Est. Cost
<br />125% Security
<br />Work Remalnine
<br />Proposed security with 125%
<br />Site Improvements
<br />1,035,289.00
<br />1,294,111.25
<br />1,035,289.00
<br />1,294,111.25
<br />Sanitary Sewer
<br />134,074.00
<br />167,592.50
<br />32,455.00
<br />40,568.75
<br />Watermain
<br />145,469.50
<br />181,836.88
<br />0.00
<br />0.00
<br />Storm Sewer
<br />157,027.00
<br />196,283.75
<br />25,500.00
<br />31,875.00
<br />Streets/Sidewalks/Trails
<br />415,000.00
<br />518,750.00
<br />85,203.00
<br />106,503.75
<br />Sub -Total
<br />851,570.50
<br />1,064,463.13
<br />143,158.00
<br />178,947,50
<br />Improvements North of Creek
<br />Sanitary Sewer
<br />0.00
<br />0.00
<br />0.00
<br />0.00
<br />Watermain
<br />90,089.00
<br />112,611.25
<br />90,089.00
<br />112,611.25
<br />Storm Sewer
<br />70,200.00
<br />87,750.00
<br />70,200.00
<br />87,750.00
<br />Streets/Sidewalks/Trails
<br />325,000.00
<br />406,250.00
<br />325,000.00
<br />406,250.00
<br />Crossing Structure
<br />550,000.00
<br />687,500.00
<br />550,000.00
<br />687.500.00
<br />Sub -Total
<br />1,035,289.00
<br />1,294,111.25
<br />1,035,289.00
<br />1,294,111.25
<br />TOTAL DEVELOPER'S SECURITY
<br />1,886,859.50
<br />2,358,574.38
<br />1,178,447.00
<br />1,473,058.75
<br />
|