Loading...
HomeMy WebLinkAbout006 Final Plat_Blackwood Groves Phase 2PHASE 2 LOTSBLOCKOPEN SPACE (SF)PARK SPACE (SF)LOTS (SF)TOTAL (SF)139,0819,08114199,809199,80915109,458109,4581617,90071,97989,879196,6356,635PARK 929,69129,691PARK 1041,32741,327PARK 1120,90020,900PHASE 1 & 9 R.O.W.453,328PHASE 2 R.O.W.222,129SOUTH 19TH AVE R.O.W19,961REMAINDER LOTSR21,291,156R3782,425R4453,797R5335,689TOTALS:33,61691,918381,2464,065,265BLACKWOOD GROVES SUBDIVISION - MASTER PARKLAND TRACKING TABLECumulativePhases 1, 2, and 9Preliminary PlatPhase 1Phase 2Phase 9Net Residential Land Area (Acres)64.2013.368.727.8529.93Required Parkland up to 8 DU/AC (Acres)112.832.892.091.886.87Provided Parkland - Improved - Gross (Acres)18.342.902.1105.01Provided Parkland - Improved - Qualifying (Acres)10.882.222.0704.29Balance Acreage Owed (Acres)1.950.670.021.882.58Unimproved Parkland Provided this Plat for Future Phases (Acres)2 -8.80-2.0706.73Cash- or Improvements-in-Lieu Owed: 8 - 12 DU/AC (Acres)5.150.591.050.942.58Total Cash- or Improvements-in-Lieu Owed (Acres)7.101.261.072.835.16Parkland Appraisal Value ($ per SF) $ 1.72 $ 2.07 $ 2.30 $ 2.30 $ 2.30Cash- or Improvements-in-Lieu Owed $ 531,890.25 $ 113,775.50 $ 107,020.82 $ 283,071.18 $ 503,867.49Value of Required Baseline Park Improvements $ 1,666,495.00 $ 305,666.67 $ 163,840.23 $ - $ 469,506.90Value of Additional Park Improvements-in-Lieu $ 790,736.00 $ 204,883.00 $ 175,420.00 $ - $ 380,303.00Value of Unimproved Parkland Provided this Plat for Future Phases - $ 793,606.18 $ (207,409.20) $ - $ 586,196.98Surplus Land and Improvements-in-Lieu Value $ 256,601.00 $ 884,713.68 $ 462,632.49 Surplus Land and Improvements-in-Lieu Equivalent Area (Acres)3.429.814.62