| Date
11/9/12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Farmland sewer |
|
|
|
|
|
|
|
|
|
|
|
| Proj. # |
|
|
|
|
|
|
|
|
|
|
|
| Res # |
|
|
|
|
Fall 2017 bond issue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Final |
|
|
|
|
|
|
| ESTIMATED COSTS: |
|
|
|
|
|
|
|
|
|
|
|
| Engineering (10%) |
|
$70,000.00 |
|
|
|
|
|
|
|
|
|
| Construction |
|
|
|
|
|
|
|
|
|
|
|
| Sanitary Sewer |
|
$1,500,000.00 |
|
|
713,286.91 |
|
|
|
|
|
|
|
Grading |
|
$0.00 |
|
|
|
|
|
|
|
|
|
|
Waterline |
|
$0.00 |
|
|
|
|
|
|
|
|
|
| Inspection/Administration
(3%) |
|
|
21,398.61 |
|
|
|
|
|
|
| Legal &
Issuance Costs (2%) |
$30,000.00 |
|
|
|
|
|
|
|
|
|
| Interest on
Temporary Notes (5%) |
$75,000.00 |
|
|
63,379.01 |
(Adjusted COI to 1%) |
|
|
|
|
|
| Subtotal |
|
$1,675,000.00 |
|
|
|
|
|
|
|
|
|
| Contigency |
|
$50,000.00 |
|
|
|
|
|
|
|
|
|
| Grand Total |
|
$1,725,000.00 |
|
|
$ 798,064.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
PLATE |
OWNER |
|
BLOCK |
LOT |
Plat Area (Acre) |
|
% |
Estimated cost |
|
Final |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
City of Lawrence |
|
A |
1 |
4.86 |
211701.60 |
2.04% |
######## |
|
$16,282.25 |
|
|
|
City of Lawrence |
|
A |
2 |
2.50 |
108900.00 |
1.05% |
######## |
|
$8,375.64 |
|
|
|
City of Lawrence |
|
A |
3 |
0.50 |
21780.00 |
0.21% |
$3,620.75 |
|
$1,675.13 |
|
|
|
City of Lawrence |
|
A |
4 |
3.39 |
147668.40 |
1.42% |
######## |
|
$11,357.37 |
|
|
|
City of Lawrence |
|
A |
5 |
6.28 |
273556.80 |
2.64% |
######## |
|
$21,039.61 |
|
|
|
City of Lawrence |
|
A |
6 |
8.12 |
353707.20 |
3.41% |
######## |
|
$27,204.08 |
|
|
|
Westar |
|
A |
Tract D |
3.21 |
139827.60 |
1.35% |
######## |
|
$10,754.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
City of Lawrence |
|
B |
1 |
12.66 |
551469.60 |
5.31% |
######## |
|
$42,414.24 |
|
|
|
City of Lawrence |
|
B |
2 |
10.45 |
455202.00 |
4.39% |
######## |
|
$35,010.18 |
|
|
|
City of Lawrence |
|
B |
3 |
18.86 |
821541.60 |
7.92% |
######## |
|
$63,185.83 |
|
Sq Feet |
Est. Assessment |
|
|
City of Lawrence / Douglas Co. |
|
B |
4 |
15.00 |
653400.00 |
6.30% |
######## |
|
$50,253.84 |
City - Lot B4 |
255,489.43 |
$ 19,692.76 |
|
|
|
|
|
|
|
|
|
|
|
|
County - Lot B4 |
396,492.48 |
$ 30,561.08 |
|
|
|
|
|
|
|
|
|
|
|
|
651,981.91 |
$ 50,253.84 |
|
|
City of Lawrence |
|
C |
1 |
78.70 |
3428172.00 |
33.04% |
######## |
|
$263,665.16 |
|
|
|
City of Lawrence |
|
C |
2 |
16.00 |
696960.00 |
6.72% |
######## |
|
$53,604.10 |
|
|
|
City of Lawrence |
|
C |
3 |
25.00 |
1089000.00 |
10.49% |
######## |
|
$83,756.40 |
|
|
|
AT&T |
|
C |
4 |
1.00 |
43560.00 |
0.42% |
$7,241.51 |
|
$3,350.26 |
|
Sq Feet |
Est. Assessment |
|
|
City of Lawrence / Douglas Co. |
|
C |
5 |
4.68 |
203860.80 |
1.96% |
######## |
|
$15,679.20 |
City - Lot C5 |
4,060.46 |
$ 312.37 |
|
|
|
|
|
|
|
|
|
|
|
|
County - Lot C5 |
199,749.65 |
$ 15,366.83 |
|
|
|
|
|
|
|
|
|
|
|
|
|
203,810.11 |
$ 15,679.20 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sq Feet |
Est. Assessment |
|
|
City of Lawrence / Douglas Co. |
|
C |
6 |
27.00 |
1176120.00 |
11.33% |
######## |
|
$90,456.92 |
City - Lot C6 |
661,752.90 |
$ 50,879.82 |
|
|
|
|
|
|
|
|
|
|
|
|
County - Lot C6 |
514,747.48 |
$ 39,577.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
1,176,500.38 |
$ 90,456.92 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10376427.60 |
100.00% |
######## |
|
$798,064.53 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|