| LAKE POINTE DR | |||||||
| STREET, STORM SEWER, IMPROVEMENTS | |||||||
| PROJECT NO. | |||||||
| RESOLUTION NO. | |||||||
| Maximum Assessments | |||||||
| ESTIMATED COSTS: | |||||||
| Engineering (10%) | $90,000.00 | ||||||
| Construction | |||||||
| Street, Storm Sewer | $596,250.00 | ||||||
| Roundabout | $300,000.00 | ||||||
| Waterline | $0.00 | ||||||
| Contingency (10%) | $90,000.00 | ||||||
| Inspection/Administration (3%) | $27,000.00 | ||||||
| Legal & Issuance Costs (2.5%) | $18,000.00 | ||||||
| Interest on Temporary Notes (5%) | $45,000.00 | ||||||
| Subtotal | $1,166,250.00 | ||||||
| Property Acquisition | $0.00 | ||||||
| Grand Total | $1,166,250.00 | ||||||
| MAXIMUM ASSESSMENTS: | $1,166,250.00 | ||||||
| NORTH and EAST 50.78% | $592,221.75 | ||||||
| SOUTH and WEST 49.22% | $574,028.25 | ||||||
| Plate No. | Property Owner | Lot Number | Front Footage | % | Ass. Per Parcel ($) | ||
| NORTH and EAST SIDE: | |||||||
| Tract 3- Lot 1 Blk 1 | 1314.00 | 50.78% | $ 592,221.75 | ||||
| SOUTH and WEST SIDE | 49.22% | ||||||
| Tract 2- Lot1 Blk 2 | 863.74 | $ 389,222.56 | |||||
| Tract 1- Lot 2 Blk 2 | 410.11 | $ 184,805.69 | |||||
| 100.00% | $ 1,166,250.00 | ||||||