| Stoneridge Drive(north) -6th Street to Overland Drive | ||||||||||
| STREET, STORM SEWER IMPROVEMENTS | ||||||||||
| PROJECT NO. | ||||||||||
| RESOLUTION NO. | ||||||||||
| PRELIMINARY | ||||||||||
| ESTIMATED COSTS: | ||||||||||
| Engineering (10%) | $120,000.00 | |||||||||
| Construction | ||||||||||
| Street, Storm Sewer | $1,200,000.00 | |||||||||
| Traffic Signal | $200,000.00 | |||||||||
| Roundabout (1/2 of $200,000) | $100,000.00 | |||||||||
| Waterline | $300,000.00 | |||||||||
| Inspection/Administration (3%) | $54,000.00 | |||||||||
| Legal & Issuance Costs (2%) | $36,000.00 | |||||||||
| Interest on Temporary Notes (5%) | $90,000.00 | |||||||||
| Subtotal | $2,100,000.00 | |||||||||
| Property Acquisition | $350,000.00 | |||||||||
| Relocation of utilities | $100,000.00 | |||||||||
| Contigency | $200,000.00 | |||||||||
| Grand Total | $2,750,000.00 | |||||||||
| MAXIMUM ASSESSMENTS: | $2,750,000.00 | |||||||||
| less additional width (City Share) | $60,000.00 | |||||||||
| Total Assessed | $2,690,000.00 | |||||||||
| East Side 50% | $ 1,345,000.00 | |||||||||
| West Side 50% | $ 1,345,000.00 | Sq Ft Ass. Under current BD boundaries | ||||||||
| Plate No. | Property Owner | Lot Number | Front Footage | % | Ass. Per Parcel ($) | Acres | Sq.Ft. | % | $ | |
| East Side | 50.0000% | $ 1,345,000.00 | ||||||||
| Tract 1 | 1252 | 50.0000% | $ 1,345,000.00 | 37.705 | 1642430 | 0.339893 | $914,311.92 | |||
| West Side | 50.0000% | $ 1,345,000.00 | ||||||||
| Tract 2 | 215 | 17.1725% | $ 230,970.45 | 9.271 | 403844.8 | 0.083574 | $224,813.31 | |||
| Tract 3 | 400 | 31.9489% | $ 429,712.46 | 3.623 | 157817.9 | 0.03266 | $87,854.45 | |||
| Tract 4 | 637 | 50.8786% | $ 684,317.09 | 60.333 | 2628105 | 0.543874 | $1,463,020.32 | |||
| 1252 | 100.0000% | $ 1,345,000.00 | 4832198 | 1 | $2,690,000.00 | |||||