Laserfiche WebLink
EXHIBIT C: Improvement Project Costs & Estimated Assessment Roll <br />��� <br />Tota[Cost <br />Phaxe1A <br />Phase 1B <br />Sub Total <br />$ 1,508,000 <br />S 2'169.020 <br />$ 3,677,000 <br />Total Costs (less Trunk Water &Sewer) <br />Phaya1A $ 1,175,000, <br />Phase1B S 1.442.000, <br />Sub Total 2,617,000 <br />�ri <br />� <br />Phase1A <br />Phaoel0 <br />40'A <br />Phase1A <br />Phase 1B <br />Rkveotone <br />Hageman <br />ON Riverstone Haneman <br />- <br />Estimated Total Assessment <br />(add $50,000 per Exhibit B, NoteZ) <br />NumberofLots <br />%ShurePer Lot <br />Estimated Assessment Per Lot <br />Breakdown <br />Buildable <br />Outot F <br />I W., <br />Lots <br />51 <br />23 <br />76 <br />Estimated Total Assessment <br />Number ofLots <br />%SharePer Lot <br />Estimated Assessment Per Lot <br />%0are <br />34.000% <br />15.333% <br />50.667% <br />$ 764,800 <br />$ 814,800 <br />150 <br />0.6667% <br />$ 5,432 <br />Estimate <br />$ 277,032 <br />� 124,936 <br />� 412,832 <br />NOW <br />*Costs are Bolton &K1onkpreliminary feasibility estimates from <br />March ofZ0l7, and include 30%cnntingemdeo. Adjustments to <br />assessment amounts will bemade bythe City ofRamsey upon <br />receiving actual bids for these improvements. Arisk factor exists, <br />that actual costs for this project are different than originally <br />esbmeted. <br />Page 10 of 12 <br />