| 3rd Street , Alabama to Illinois | |||||||
| STREET & STORM SEWER IMPROVEMENTS | |||||||
| PROJECT NO. | |||||||
| RESOLUTION NO. | |||||||
| ESTIMATED COSTS: | |||||||
| Engineering (10%) | $14,000.00 | ||||||
| Construction | |||||||
| Street, Storm Sewer | $100,000.00 | ||||||
| Roundabout | $0.00 | ||||||
| Waterline | $0.00 | ||||||
| Contingency (10%) | $14,000.00 | ||||||
| Inspection/Administration (3%) | $3,420.00 | ||||||
| Legal & Issuance Costs (2.5%) | $2,850.00 | ||||||
| Interest on Temporary Notes (5%) | $5,700.00 | ||||||
| Subtotal | $139,970.00 | ||||||
| Property Acquisition | $0.00 | ||||||
| Grand Total | $139,970.00 | ||||||
| MAXIMUM ASSESSMENTS: | $ 140,000.00 | ||||||
| City at Large 75% | $ 105,000.00 | ||||||
| Benefit District 25% | $ 35,000.00 | ||||||
| Total | $ 140,000.00 | ||||||
| North Side - 48.08% | $ 16,828.00 | ||||||
| South Side - 51.92% | $ 18,172.00 | ||||||
| Total | $ 35,000.00 | ||||||
| Plate No. | Property Owner | Lot Number | Front Footage | % | SQ FT | Ass. Per Parcel ($) | |
| NORTH SIDE: | |||||||
| Tract 1- U05396A | H C Sheppard | 75.00 | 48.08% | 7,500 | $ 5,048.40 | ||
| Tr 2 -U05395A | H C Sheppard | 50.00 | 5,000 | $ 3,365.60 | |||
| Tr 3 - U05394A | H C Sheppard | 62.00 | 6,200 | $ 4,173.34 | |||
| Tr 4 - U05393A | H C Sheppard | 63.00 | 6,300 | $ 4,240.66 | |||
| 250.00 | 25,000 | ||||||
| $ 16,828.00 | |||||||
| SOUTH SIDE | |||||||
| Tract 5 - U05502 | Tenants to Homeowners | 51.92% | 7,650 | $ 3,028.80 | |||
| Tr 6- U05507 | Tenants to Homeowners | 7,649 | $ 3,028.40 | ||||
| Tr 7 -U05506 | Tenants to Homeowners | 7,650 | $ 3,028.80 | ||||
| Tr 8 -U05505 | Tenants to Homeowners | 7,650 | $ 3,028.80 | ||||
| Tr 9 - U05504 | Tenants to Homeowners | 7,649 | $ 3,028.40 | ||||
| Tr 10 - U05503 | Tenants to Homeowners | 7,650 | $ 3,028.80 | ||||
| 270.00 | 45,898 | $ 18,172.00 | |||||
| Total | 520.00 | 100.00% | $ 35,000.00 | ||||