|
underwriter’s counsel.
<br />Cost of Issuance
<br />Includes costs associated with issuing PID Bonds, including but not limited to
<br />attorney fees, financial advisory fees, consultant fees, appraisal fees, printing
<br />costs, publication costs, City costs, fees charged by the Texas Attorney General,
<br />and any other cost or expense directly associated with the issuance of PID
<br />Bonds.
<br />1Year Collection Costs
<br />st
<br />Includes costs associated with administering the PID, including but not limited
<br />to costs associated with the PID Administrator, Trustee, County Tax Collector,
<br />City auditor, dissemination agent, and any other costs required to administer
<br />the PID.
<br />TABLE III-A
<br />Estimated Cost of Public Improvements and Bond Issuance Costs
<br />Construction
<br />Hard CostSoft CostsManagementContingencyTotal
<br />Public Improvements21.50%4.35%8.12%
<br />Street Improvements$5,788,090$ 1,244,628$ 251,949$ 470,186$ 7,754,853
<br />Drainage Improvements1,272,692 273,67055,399103,3851,705,146
<br />ErosionControl/Mobilization & General Conditions563,672 121,20824,53645,789 755,205
<br />Water Line Distribution728,070 156,55931,69259,144 975,464
<br />Wastewater1,026,228 220,67244,67183,3641,374,935
<br />Sewer Lift Station3,967,557 853,154172,703322,2985,315,712
<br />Landscaping - Arterial Roads, Open Space, and Trails2,989,342 642,806130,123242,8344,005,105
<br />Public Safety Facilities500,000 -- - 500,000
<br />$16,835,651$ 3,512,697$ 711,072$1,327,000$22,386,420
<br />Bond Issuance Costs
<br />Debt Service Reserve Fund$ 817,100$ -$ -$ -$ 817,100
<br />Capitalized Interest466,996 -- - 466,996
<br />Underwriters Discount332,250 -- - 332,250
<br />Cost of Issuance775,250 -- - 775,250
<br />1st Year Collection Costs40,000---40,000
<br />$2,431,596$ -$ -$ -$ 2,431,596
<br />$19,267,247$ 3,512,697$ 711,072$ 1,327,000$24,818,016
<br />10
<br />
<br />
|