Laserfiche WebLink
EXHIBIT C: Improvement Project Costs - Final #'s For 2018 Assessment Roll (Payable Begin 2020) <br />Total Costs <br />Phase 1A <br />Phase 1 B <br />Sub Total <br />Total Costs (less Trunk Water & Sewer) <br />Phase 1A <br />Phase 1B <br />Sub Total <br />Phase 1A <br />Phase 1B <br />Phase 1A <br />Phase 1B <br />Totals <br />$ 793,492 <br />$ 1,564,924 <br />$ 2,358,416 <br />$ 550,162 <br />$ 772.641 <br />$ 1,322,803 <br />City <br />60% <br />60% <br />Riverstone <br />16% <br />40% <br />Hageman <br />24% <br />0% <br />City Riverstone Hageman <br />330,097 $ 88,026 $ 132,039 <br />463,584 $ 309,056 $ <br />Total Assessment <br />Add $60,456 for Temporary Gravel Road (see Exhibit B Note 1) <br />Less Assessments Paid to Date (33 parcels at $5,432) <br />Number of Lots <br />%Share Per Lot <br />Final Assessment Per Lot <br />Totals <br />$ 550,162 <br />$ 772,641 <br />132,039 $ 1,322,803 <br />$ 397,082 <br />$ 60,456 <br />$ (179,256) <br />115 <br />0.8696% <br />$ 2,419.84 <br />Breakdown Lots % Share Estimate <br />Buildable (Original 51 units less 33 prepaids) 18 15.652% $ 43,557 <br />Outlot F 23 20.000% $ 55,656 <br />Buildable (From Original Outlot G) 39 33.913% $ 94,374 <br />Outlot A (Originally Outlot G) 35 30.435% $ 84,695 <br />Estimated Total Assessment $ 132,039 <br />Number of Lots 1 <br />Share Per Lot 100% <br />Final Assessment Per Lot $ 132,039 <br />