HomeMy WebLinkAboutSD-22-10 - Supplemental - 0500 Old Farm Road (22)O'Brien Home Farm Subdivision Phase II
Last Updated 3/9/2022
Phase
Number Phase Name/Description Planned Phase Start/Trigger
Total Cost Public Improvements
and Phase Bond Amount
Phase 1 IC Roadway and Construction Staging Area At start of construction. 50,000.00$
Phase 2 Leo Lane and Associated Homes.At start of construction, first residential phase. 1,387,792.00$
Phase 3 Daniel Drive, Barn Road and South Mabel Way
Anytime prior to or after completion of Phase 2
Meadow Loop 1,773,811.00$
Phase 4 Soil Stockpile and Fill Area
As needed to facilitate materials storage. Not to
commence prior to first zoning permit for
infrastructure or home construction. 25,000.00$
Phase 5 Mabel Way North
Anytime prior to or after completion of Phase 3
Parkway Homes and Mountainview 756,795.00$
Phase 6
Existing Old Farm Road Improvements And Alley
Load Homes
Anytime prior to or after completion of Phase 3
Parkway Homes and Mountainview 376,794.00$
Phase 7
Barn Improvements and Old Farm Parallel Parking,
Sidewalk
Restoration of barn to commence at 20% of home
and townhome zoning permits issued, all
improvements complete at 75% of zoning permits
issued.376,562.00$
Phase 8
Relocated Old Farm Road, Stormwater and Rec
Path from Old Farm Road to Kennedy Drive
Started at 30% zoning permits issued, completed
prior to 65% zoning permits issued. 994,886.00$
Phase 9 O'Brien Farm Road Cul‐De‐Sac
Anytime after completion of Phase 9 Relocated Old
Farm Road, or Concurrent with first zoning permit
for Lot 27‐Lot 30 603,149.00$
Phase 10 O'Brien Farm Road Extension to Old Farm Road
Connection to relocated Old Farm Road
simultaneous with Phase 8 Relocated Old Farm
Road 69,364.67$
Phase 11 Open Space Park Amenity
Required at Completion of Homes 39‐1 to 39‐11 and
38‐1 to 38‐5 103,489.00$
Phase 12 Open Space Park Amenitiy and Playground
Complete prior to the certificate of occupancy for
the development which generates more than 400
PM Peak Hour Trips, roughly 50% of anticipated R1
and C1‐LR Development Trip Ends. 400 Trips
Exclude IC Development Area.167,579.00$
Phase 13
Old Farm Road and Kimball Avenue Intersection
Traffic Light As required by Traffic Impact Study. 338,000.00$
Phase 14 Potash Road
Concurrent with first zoning permit for
development on the IC Lots.1,402,866.85$
Phase 15
Potash Road Kimball Avenue Intersection Traffic
Light As required by Traffic Impact Study. 338,000.00$
Phase 16
Open Space Amenity IC Trail Including Fitness
Stations in Phase 11.
Built concurrently and complete prior to the
certificate of occupancy for the development which
generates more than 575 PM Peak Hour Trips in the
IC Land, roughly 50% of anticipated IC Development
Trip Ends, irrespective of C1‐LR, R1 and R12
Development 73,195.00$
Phase 17 Old Farm Road Sidewalk to 116
Complete prior to the certificate of occupancy for
the development which generates more than 400
PM Peak Hour Trips, roughly 50% of anticipated R1
and C1‐LR Development Trip Ends. 400 Trips
Exclude IC Development Area.160,000.00$
Total 8,997,283.52$
Date 3/9/2022
Phase 1
IC Roadway and Construction Staging Area
Water System ‐$
Sewer System ‐$
Storm System ‐$
Multi‐Path/Concrete Sidewal ‐$
Road Sub‐Base ‐$
Cuts and Fills ‐$
Underdrain ‐$
Conduit ‐$
Gravel Wetlands ‐$
Erosion Control ‐$
Misc items (Clearing)‐$
Site Rehabilitation 50,000.00$
Total 50,000.00$
Date 3/9/2022
Phase 2
Leo Lane and Associated Homes.
Water System 220,991.00$
Sewer System 107,054.00$
Storm System 156,015.00$
Multi‐Path/Concrete Sidewalk 112,250.00$
Road Sub‐Base 82,500.00$
Cuts and Fills 120,000.00$
Underdrain 35,660.00$
Conduit 165,717.00$
Gravel Wetlands 150,194.00$
Erosion Control 46,000.00$
Misc items (Lot 18 Grading) 10,000.00$
Paving 73,333.00$
Lot 19 Pavers 13,078.00$
Lot 19 Seat Wall 5,000.00$
Lot 19 Flatwork 35,000.00$
Lot 19 Grading and Shaping
for Natural Play 10,000.00$
Lot 19 Tree Fort 20,000.00$
Lot 19 Slide 25,000.00$
Total 1,387,792.00$
Date 3/9/2022
Phase 3
Daniel Drive, Barn Road and South Mabel Way
Daniel Drive Barn Road Mabel Way
Water System 88,321.00$ 34,899.00$ 157,988.00$
Sewer System 44,020.00$ 36,030.00$ 181,614.00$
Storm System 72,445.00$ 68,392.00$ 154,588.00$
Multi‐Path/Concrete 64,400.00$ 43,580.00$ 106,300.00$
Road Sub‐Base 33,660.00$ 30,360.00$ 72,600.00$
Cuts and Fills 38,822.00$ 17,420.00$ 31,170.00$
Underdrain 14,545.00$ 13,119.00$ 31,372.00$
Conduit 22,000.00$ 14,000.00$ 64,000.00$
Gravel Wetlands ‐$ 100,305.00$ 52,102.00$
Erosion Control 16,320.00$ 12,800.00$ 35,200.00$
Paving 29,920.00$ 26,986.00$ 64,533.00$
Misc items ‐$ ‐$
Total 424,453.00$ 397,891.00$ 951,467.00$
Phase 3 Total 1,773,811.00$
Date 3/9/2022
Phase 4
Soil Stockpile and Fill Area
Water System ‐$
Sewer System ‐$
Storm System ‐$
Multi‐Path/Concrete ‐$
Road Sub‐Base ‐$
Cuts and Fills ‐$
Underdrain ‐$
Conduit ‐$
Gravel Wetlands ‐$
Erosion Control 25,000.00$
Misc items ‐$
Total 25,000.00$
Date 3/9/2022
Phase 5
Mabel Way North
Water System 112,768.00$
Sewer System 77,551.00$
Storm System 111,809.00$
Multi‐Path/Concrete 135,537.00$
Road Sub‐Base 75,900.00$
Cuts and Fills 37,166.00$
Underdrain 32,798.00$
Conduit 69,800.00$
Gravel Wetlands ‐$
Paving 67,466.00$
Erosion Control 36,000.00$
Misc items ‐$
Total 756,795.00$
Date 3/9/2022
Existing Old Farm Road Improvements And Alley Load Homes
Phase 6
Water System 99,020.00$
Sewer System 57,189.00$
Storm System 54,320.00$
Multi‐Path/Concrete 32,812.00$
Road Sub‐Base 35,200.00$
Cuts and Fills 12,000.00$
Underdrain ‐$
Conduit 20,400.00$
Gravel Wetlands ‐$
Erosion Control 10,000.00$
Paving 32,853.00$
Signage 2,500.00$
Flashing Beacons 18,000.00$
Raised Walks 2,500.00$
Misc items ‐$
Total 376,794.00$
Date 3/9/2022
Barn Improvements and Old Farm Parallel Parking, Sidewalk
Phase 7
Water System 53,128.00$
Sewer System ‐$
Storm System ‐$
Multi‐Path/Concrete 29,175.00$
Road Sub‐Base 5,637.00$
Cuts and Fills 5,122.00$
Underdrain ‐$
Conduit 20,400.00$
Gravel Wetlands ‐$
Erosion Control 1,500.00$
Permeable Parking 150,000.00$
Permeable Paths 39,600.00$
Pea Stone
Courtyard 12,000.00$
Demo Milking
Parlor 10,000.00$
Construct Pavillion 50,000.00$
Total 376,562.00$
Date 3/9/2022
Relocated Old Farm Road, Stormwater and Rec Path from Old Farm Road to Kennedy Drive
Phase 8
Water System 62,341.00$
Sewer System 101,526.00$
Storm System 224,681.00$
Multi‐
Path/Concrete
Sidewalk 130,000.00$ Include rec path from Old Farm To Kenned
Road Sub‐Base 84,623.00$
Cuts and Fills 145,929.00$
Underdrain 29,946.00$
Conduit 12,400.00$
Gravel Wetlands 90,000.00$
Erosion Control 36,000.00$
Paving 77,440.00$
Misc items ‐$
Total 994,886.00$
dy
Date 3/9/2022
O'Brien Farm Road Cul‐De‐Sac
Phase 9
Water System 91,452.00$
Sewer System 59,841.00$
Storm System 94,335.00$
Multi‐
Path/Concrete
Sidewalk 115,250.00$
Road Sub‐Base 59,400.00$
Cuts and Fills 38,055.00$
Underdrain 22,816.00$
Conduit 40,400.00$
Gravel Wetlands ‐$
Erosion Control 28,800.00$
Paving 52,800.00$
Misc items ‐$
Total 603,149.00$
Date 3/9/2022
O'Brien Farm Road Extension to Old Farm Road
Phase 10
Water System 18,534.00$
Sewer System ‐$
Storm System ‐$
Multi‐
Path/Concrete
Sidewalk 17,465.00$
Road Sub‐Base 8,580.00$
Cuts and Fills 4,092.00$
Underdrain 3,707.00$
Conduit 5,200.00$
Gravel Wetlands ‐$
Erosion Control 4,160.00$
Paving 7,626.67$
Misc items ‐$
Total 69,364.67$
Date 3/9/2022
Open Space Park Amenity
Phase 11
Cuts and Fills ‐$
Gravel Path 18,000.00$
Concrete Flatwork
and Shared use 17,000.00$
Fencing 35,489.00$
Dog Park Equipment 10,000.00$
Water to Dog Park 8,000.00$
Workout Stations* ‐$
Play Equipment
Play Equipment
Wood Chip Base
Erosion Control 15,000.00$
Misc items ‐$
Total 103,489.00$
*Workout stations to be added when IC lots trigger construction of complete trail.
Date 3/9/2022
Open Space Park Amenitiy and Playground
Phase 12
Cuts and Fills ‐$
Gravel Path ‐$
Concrete Flatwork ‐$
Multi‐Use Path 12,000.00$
Fencing 50,000.00$
Dog Park Equipment 15,000.00$
Water to Dog Park 8,000.00$
Workout Stations ‐$
Play Equipment 57,579.00$
Play Equipment
Wood Chip Base 10,000.00$
Erosion Control 15,000.00$
Misc items ‐$
Total 167,579.00$
Date 3/9/2022
Old Farm Road and Kimball Avenue Intersection Traffic Light
Phase 13
Cuts and Fills ‐$
Storwater ‐$
Concrete Flatwork ‐$
Signal Installation 300,000.00$
Road Milling and
Repaving 15,000.00$
Traffic Control 8,000.00$
Erosion Control 15,000.00$
Misc items ‐$
Total 338,000.00$
Date 3/9/2022
Potash Road
Phase 14
Water System 130,343.00$
Sewer System 99,386.00$
Storm System 115,418.00$
Multi‐
Path/Concrete
Sidewalk 227,840.00$
Road Sub‐Base 133,375.00$
Cuts and Fills 91,296.00$
Underdrain 48,484.00$
Conduit 136,000.00$
Gravel Wetlands 231,684.85$
Erosion Control 54,400.00$
Paving 134,640.00$
Misc items ‐$
Total 1,402,866.85$
Date 3/9/2022
Potash Road Kimball Avenue Intersection Traffic Light
Phase 15
Cuts and Fills ‐$
Storwater ‐$
Concrete Flatwork ‐$
Signal Installation 300,000.00$
Road Milling and
Repaving 15,000.00$
Traffic Control 8,000.00$
Erosion Control 15,000.00$
Misc items ‐$
Total 338,000.00$
Date 3/9/2022
Open Space Amenity IC Trail Including Fitness Stations in Phase 11.
Phase 16
Cuts and Fills ‐$
Gravel Path ‐$
Concrete Flatwork ‐$
Multi Use Path 25,000.00$
Fencing ‐$
Dog Park Equipment ‐$
Water to Dog Park ‐$
Workout Stations 33,195.00$
Play Equipment ‐$
Play Equipment
Wood Chip Base ‐$
Erosion Control 15,000.00$
Misc items ‐$
Total 73,195.00$
Date 3/9/2022
Old Farm Road Sidewalk to 116
Phase 17
Water System ‐$
Sewer System ‐$
Storm System 10,000.00$
Multi‐
Path/Concrete
Sidewalk 129,000.00$
Road Sub‐Base ‐$
Cuts and Fills ‐$
Underdrain ‐$
Conduit ‐$
Gravel Wetlands ‐$
Erosion Control 5,000.00$
Paving 16,000.00$
Misc items ‐$
Total 160,000.00$