Loading...
HomeMy WebLinkAboutSubmittal-Ben Ferrnandez-Affordable Housing Contribution Calculation1515-1543 NW South River Drive Affordable Housing Contribution - Calculation Submitted) into the record f lit^ n(s) /'� on � (,_ City Clerk Lot size 1.77 acres Current Zoning T3 R Proposed Zoning T4R 9 units/acre 36 units/acre 15.93 units 63.72 units Units Gained through Zoning Change Percentage of Affordable/Workforce Units Contribution (Typical Land Costs for affordable product) Total Contribution for Affordable Housing Preliminary Cost of Improvements on 16th Avenue Proposed Contribution 10% (of total contributio) 20% 47.79 units 9.558 units 30,000 286,740 512,450 28,674 YN- 5v\O+n,��-a� - �Jtc,naAec-P��uc�ue \\Wi�4\.��� 04\\\ (1,C:t\\(A\C,1\-\b‘;\ STELLIRRCONSTRUCTION BUDGET 1515 South River Drive Project NW 16th Ave Improvements .:bmiited �;,r;;dI;tite 'a�l`� itrt0 the, ple (s)_ PG,b • City c"'' CSI CODE Trade Description QTY UOM UNIT COST BUDGET Comments Company 01- General Conditions $ 46,400.00 011000 Project Manager 16 wk $ 1,000.00 $ 16,000.00 011001 Superintendent 16 wk $ 1,700.00 $ 27,200.00 011002 Clerical/Accounting 4 wk $ 800.00 $ 3,200.00 011003 General Labor 4 wk $ 500.00 $ 2,000.00 011004 Final Clean 1 LS $ 4,000.00 $ 4,000.00 011005 Dumpsters 3 EA $ 450.00 $ 1,350.00 02 - EXISTING CONDITIONS $ 22,820.00 Selective Site Demolition 1 LS $ 17,520.00 $ 17,520.00 Clearing & Grubbing 1 LS $ 5,300.00 $ 5,300.00 03 - CONCRETE $ 37,400.00 033000 Sidewalk/ Curb Improvements LS $ 37,400.00 $ 37,400.00 31- EARTHWORK $ 92,400.00 312323 Fill (Limerock Base) 350 CY $ 30.00 $ 10,500.00 329191 Landscape Grading 1 LS $ 5,000.00 $ 5,000.00 329191 Civil Infrastructure, Drainage Basins, Exfiltration Trench 1 LS $ 76,900.00 $ 76,900.00 32 - EXTERIOR IMPROVEMENTS $ 95,484.00 328000 Irrigation 1 SF $ 5,600.00 $ 5,600.00 329000 Landscape, Tree Relocation 1 L5 $ 38,509.00 $ 38,509.00 329000 Asphalt 1 LS $ 51,375.00 $ 51,375.00 35 - MARINE SPECIALTIES $ 194,045.00 355900 New Sea Wall / Cap 1 SF $ 125,536.00 $ 125,536.00 355900 Riverwalk 1 LS $ 68,509.00 $ 68,509.00 Subtotal Construction Costs 442,149.00 GL Insurance $ 3,979.34 GC Fee (15%) $ 66,322.35 TOTAL CONSTRUCTION COSTS 512,450.69