| Intersection @ 6th and GWW | |||||||||
| Intersection Improvements | |||||||||
| PROJECT NO. | |||||||||
| RESOLUTION NO. | |||||||||
| PRELIMINARY | |||||||||
| ESTIMATED COSTS: | |||||||||
| Engineering (10%) | $60,000.00 | ||||||||
| Construction | |||||||||
| Street -right turn lanes | $400,000.00 | ||||||||
| Traffic Signal | $200,000.00 | ||||||||
| Roundabout | $0.00 | ||||||||
| Waterline | $0.00 | ||||||||
| Sub Total | $600,000.00 | ||||||||
| Inspection/Administration (3%) | $18,000.00 | ||||||||
| Legal & Issuance Costs (2%) | $15,000.00 | ||||||||
| Interest on Temporary Notes (5%) | $30,000.00 | ||||||||
| Subtotal | $723,000.00 | ||||||||
| Property Acquisition | $100,000.00 | ||||||||
| Relocation of utilities | $100,000.00 | ||||||||
| Contigency | $100,000.00 | ||||||||
| Grand Total | $1,023,000.00 | ||||||||
| MAXIMUM ASSESSMENTS: | $1,023,000.00 | ||||||||
| 50% north | $511,500.00 | ||||||||
| 50% south | $511,500.00 | ||||||||
| Plate | Owner | Description | SF | 100% SF | $ | ||||
| Tract 1 | |||||||||
| U13966 | SOJAC LAND COMPANY LC | unplatted | 748434 | 0.078397389 | $80,200.53 | ||||
| U13967 | KENTUCKY PLACE LC ET AL | unplatted | 4594519 | 0.48126928 | $492,338.47 | ||||
| U13968A | Tract 2 | ||||||||
| ROOT LC | unplatted | 214015 | 0.022417765 | $22,933.37 | |||||
| Tract 3 | |||||||||
| U13968-001 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 1 | 12411 | 0.001300034 | $1,329.94 | ||||
| U13968-002 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 2 | 9653 | 0.001011138 | $1,034.39 | ||||
| U13968-003 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 3 | 9653 | 0.001011138 | $1,034.39 | ||||
| U13968-004 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 4 | 10093 | 0.001057227 | $1,081.54 | ||||
| U13968-005 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 5 | 15872 | 0.001662569 | $1,700.81 | ||||
| U13968-006 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 6 | 15489 | 0.001622451 | $1,659.77 | ||||
| U13968-007 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 7 | 10992 | 0.001151396 | $1,177.88 | ||||
| U13968-008 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 8 | 11228 | 0.001176117 | $1,203.17 | ||||
| U13968-009 | OREGON TRAIL | Oregon Trail Addition, Block 1, Lot 9 | 15487 | 0.001622241 | $1,659.55 | ||||
| U13968-010 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 1 | 10350 | 0.001084148 | $1,109.08 | ||||
| U13968-011 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 2 | 8050 | 0.000843226 | $862.62 | ||||
| U13968-012 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 3 | 8337 | 0.000873289 | $893.37 | ||||
| U13968-013 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 4 | 8337 | 0.000873289 | $893.37 | ||||
| U13968-014 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 5 | 8050 | 0.000843226 | $862.62 | ||||
| U13968-015 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 6 | 14034 | 0.001470041 | $1,503.85 | ||||
| U13968-016 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 7 | 10887 | 0.001140398 | $1,166.63 | ||||
| U13968-017 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 8 | 8190 | 0.000857891 | $877.62 | ||||
| U13968-018 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 9 | 8190 | 0.000857891 | $877.62 | ||||
| U13968-019 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 10 | 8482 | 0.000888477 | $908.91 | ||||
| U13968-020 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 11 | 8482 | 0.000888477 | $908.91 | ||||
| U13968-021 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 12 | 8190 | 0.000857891 | $877.62 | ||||
| U13968-022 | OREGON TRAIL | Oregon Trail Addition, Block 2, Lot 13 | 10530 | 0.001103002 | $1,128.37 | ||||
| U13968-023 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 1 | 8022 | 0.000840293 | $859.62 | ||||
| U13968-024 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 2 | 8048 | 0.000843016 | $862.41 | ||||
| U13968-025 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 3 | 8012 | 0.000839246 | $858.55 | ||||
| U13968-026 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 4 | 8301 | 0.000869518 | $889.52 | ||||
| U13968-027 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 5 | 8240 | 0.000863128 | $882.98 | ||||
| U13968-028 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 6 | 8050 | 0.000843226 | $862.62 | ||||
| U13968-029 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 7 | 8050 | 0.000843226 | $862.62 | ||||
| U13968-030 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 8 | 8050 | 0.000843226 | $862.62 | ||||
| U13968-031 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 9 | 9786 | 0.001025069 | $1,048.65 | ||||
| U13968-032 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 10 | 9827 | 0.001029364 | $1,053.04 | ||||
| U13968-033 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 11 | 11036 | 0.001156005 | $1,182.59 | ||||
| U13968-034 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 12 | 13044 | 0.00136634 | $1,397.77 | ||||
| U13968-035 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 13 | 11989 | 0.001255831 | $1,284.71 | ||||
| U13968-036 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 14 | 8948 | 0.00093729 | $958.85 | ||||
| U13968-037 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 15 | 10788 | 0.001130028 | $1,156.02 | ||||
| U13968-038 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 16 | 9303 | 0.000974476 | $996.89 | ||||
| U13968-039 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 17 | 10670 | 0.001117667 | $1,143.37 | ||||
| U13968-040 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 18 | 11610 | 0.001216131 | $1,244.10 | ||||
| U13968-041 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 19 | 11047 | 0.001157157 | $1,183.77 | ||||
| U13968-042 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 20 | 10392 | 0.001088547 | $1,113.58 | ||||
| U13968-043 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 21 | 9022 | 0.000945042 | $966.78 | ||||
| U13968-044 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 22 | 8996 | 0.000942318 | $963.99 | ||||
| U13968-045 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 23 | 9965 | 0.001043819 | $1,067.83 | ||||
| U13968-046 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 24 | 11143 | 0.001167213 | $1,194.06 | ||||
| U13968-047 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 25 | 10241 | 0.00107273 | $1,097.40 | ||||
| U13968-048 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 26 | 11829 | 0.001239071 | $1,267.57 | ||||
| U13968-049 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 27 | 12769 | 0.001337534 | $1,368.30 | ||||
| U13968-050 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 28 | 10238 | 0.001072416 | $1,097.08 | ||||
| U13968-051 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 29 | 9776 | 0.001024022 | $1,047.57 | ||||
| U13968-052 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 30 | 12794 | 0.001340153 | $1,370.98 | ||||
| U13968-053 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 31 | 11100 | 0.001162709 | $1,189.45 | ||||
| U13968-054 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 32 | 10460 | 0.00109567 | $1,120.87 | ||||
| U13968-055 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 33 | 12355 | 0.001294169 | $1,323.93 | ||||
| U13968-056 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 34 | 18750 | 0.001964036 | $2,009.21 | ||||
| U13968-057 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 35 | 18868 | 0.001976396 | $2,021.85 | ||||
| U13968-058 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 36 | 12840 | 0.001344972 | $1,375.91 | ||||
| U13968-059 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 37 | 10116 | 0.001059637 | $1,084.01 | ||||
| U13968-060 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 38 | 10837 | 0.00113516 | $1,161.27 | ||||
| U13968-061 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 39 | 9791 | 0.001025593 | $1,049.18 | ||||
| U13968-062 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 40 | 9790 | 0.001025488 | $1,049.07 | ||||
| U13968-063 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 41 | 9790 | 0.001025488 | $1,049.07 | ||||
| U13968-064 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 42 | 10748 | 0.001125838 | $1,151.73 | ||||
| U13968-065 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 43 | 11973 | 0.001254155 | $1,283.00 | ||||
| U13968-066 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 44 | 15821 | 0.001657227 | $1,695.34 | ||||
| U13968-067 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 45 | 14022 | 0.001468784 | $1,502.57 | ||||
| U13968-068 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 46 | 18161 | 0.001902339 | $1,946.09 | ||||
| U13968-069 | OREGON TRAIL | Oregon Trail Addition, Block 3, Lot 47 | 18247 | 0.001911347 | $1,955.31 | ||||
| U13968-072 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 1 | 11838 | 0.001240014 | $1,268.53 | ||||
| U13968-073 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 2 | 10929 | 0.001144797 | $1,171.13 | ||||
| U13968-074 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 3 | 10002 | 0.001047695 | $1,071.79 | ||||
| U13968-075 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 4 | 9203 | 0.000964001 | $986.17 | ||||
| U13968-076 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 5 | 9541 | 0.000999406 | $1,022.39 | ||||
| U13968-077 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 6 | 10944 | 0.001146368 | $1,172.73 | ||||
| U13968-078 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 7 | 11828 | 0.001238966 | $1,267.46 | ||||
| U13968-079 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 8 | 12390 | 0.001297835 | $1,327.68 | ||||
| U13968-080 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 9 | 10802 | 0.001131494 | $1,157.52 | ||||
| U13968-081 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 10 | 10338 | 0.001082891 | $1,107.80 | ||||
| U13968-082 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 11 | 9989 | 0.001046333 | $1,070.40 | ||||
| U13968-083 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 12 | 10068 | 0.001054609 | $1,078.86 | ||||
| U13968-084 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 13 | 10388 | 0.001088128 | $1,113.16 | ||||
| U13968-085 | OREGON TRAIL | Oregon Trail Addition, Block 4, Lot 14 | 12249 | 0.001283065 | $1,312.58 | ||||
| U13968-086 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 1 | 13441 | 0.001407925 | $1,440.31 | ||||
| U13968-087 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot | 10792 | 0.001130447 | $1,156.45 | ||||
| U13968-088 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 3 | 10801 | 0.001131389 | $1,157.41 | ||||
| U13968-089 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 4 | 10806 | 0.001131913 | $1,157.95 | ||||
| U13968-090 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 5 | 10474 | 0.001097136 | $1,122.37 | ||||
| U13968-091 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 6 | 17503 | 0.001833414 | $1,875.58 | ||||
| U13968-092 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 7 | 13144 | 0.001376815 | $1,408.48 | ||||
| U13968-093 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 8 | 11121 | 0.001164909 | $1,191.70 | ||||
| U13968-094 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 9 | 11145 | 0.001167423 | $1,194.27 | ||||
| U13968-095 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 10 | 10763 | 0.001127409 | $1,153.34 | ||||
| U13968-096 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 11 | 13658 | 0.001430656 | $1,463.56 | ||||
| U13968-097 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 12 | 16376 | 0.001715363 | $1,754.82 | ||||
| U13968-098 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 13 | 10760 | 0.001127095 | $1,153.02 | ||||
| U13968-099 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 14 | 10799 | 0.00113118 | $1,157.20 | ||||
| U13968-100 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 15 | 10799 | 0.00113118 | $1,157.20 | ||||
| U13968-101 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 16 | 10799 | 0.00113118 | $1,157.20 | ||||
| U13968-102 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 17 | 10799 | 0.00113118 | $1,157.20 | ||||
| U13968-103 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot 18 | 14022 | 0.001468784 | $1,502.57 | ||||
| U13968-104 | OREGON TRAIL | Oregon Trail Addition, Block 5, Lot | 446808 | 0.046802498 | $47,878.96 | ||||
| U13968-105 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 1 | 12664 | 0.001326536 | $1,357.05 | ||||
| U13968-106 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 2 | 10120 | 0.001060055 | $1,084.44 | ||||
| U13968-107 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 3 | 10120 | 0.001060055 | $1,084.44 | ||||
| U13968-108 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 4 | 10120 | 0.001060055 | $1,084.44 | ||||
| U13968-109 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 5 | 12190 | 0.001276885 | $1,306.25 | ||||
| U13968-110 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 6 | 11500 | 0.001204609 | $1,232.31 | ||||
| U13968-111 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 7 | 9200 | 0.000963687 | $985.85 | ||||
| U13968-112 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 8 | 9200 | 0.000963687 | $985.85 | ||||
| U13968-113 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 9 | 9271 | 0.000971124 | $993.46 | ||||
| U13968-114 | OREGON TRAIL | Oregon Trail Addition, Block 6, Lot 10 | 14028 | 0.001469413 | $1,503.21 | ||||
| U13968-115 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 1 | 12411 | 0.001300034 | $1,329.94 | ||||
| U13968-116 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 2 | 9664 | 0.00101229 | $1,035.57 | ||||
| U13968-117 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 3 | 10025 | 0.001050104 | $1,074.26 | ||||
| U13968-118 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 4 | 11151 | 0.001168051 | $1,194.92 | ||||
| U13968-119 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 5 | 14438 | 0.00151236 | $1,547.14 | ||||
| U13968-120 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 6 | 13414 | 0.001405097 | $1,437.41 | ||||
| U13968-121 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 7 | 15426 | 0.001615851 | $1,653.02 | ||||
| U13968-122 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 8 | 11829 | 0.001239071 | $1,267.57 | ||||
| U13968-123 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 9 | 16900 | 0.001770251 | $1,810.97 | ||||
| U13968-124 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 10 | 11075 | 0.00116009 | $1,186.77 | ||||
| U13968-125 | OREGON TRAIL | Oregon Trail Addition, Block 7, Lot 11 | 12970 | 0.001358589 | $1,389.84 | ||||
| 7374645 | |||||||||
| Tract 4 | |||||||||
| U15804-001 | DIAMOND HEAD LIMITED PARTNERSHIP | Diamondhead, Block 1, Lot 1 | 1350592 | 0.141472576 | $144,726.45 | ||||
| Tract 5 | |||||||||
| U15804-002 | DIAMOND HEAD LIMITED PARTNERSHIP | Diamondhead, Block 1, Lot 2 | 556737 | 0.058317403 | $59,658.70 | ||||
| Tract 6 | |||||||||
| U15804-003 | DIAMOND HEAD LIMITED PARTNERSHIP | Diamondhead, Block 1, Lot 3 | 264696 | 0.027726527 | $28,364.24 | ||||
| 2172025 | 9546670 | 1 | $1,023,000.00 | ||||||