|
<br />Oct 02 2002 11:35AM BONESTROO ROSENE ANDERLIK 6516361311
<br />
<br />p.3
<br />
<br />CENTERViLLE
<br />C8AH 14 WalerMaln Assessments
<br />816-01-123
<br />October 2, 2002
<br />
<br />TOTAL PROJECT COSTS:
<br />
<br />$197,619
<br />
<br />City Costs (Trunk): 12" HOPE Vo. 6" PVC
<br />2700 LF x ($39.00 - $28,00)
<br />Gate Valves; 12" G V vs 6" GV
<br />2 aa x ($2,300,00 - $1,500.00)
<br />
<br />$29,700
<br />
<br />Sub Total
<br />
<br />1,600
<br />$31.300
<br />
<br />ReoonstructManhole at Waterworks:
<br />0,35)( $10,000
<br />
<br />Indirect Cosls (20%)
<br />TOTAL CITY' COST:
<br />
<br />TOTAL ASSESSABLE COST:
<br />$197,619-41,760
<br />
<br />Opt:onl:
<br />
<br />Option 2:
<br />
<br />Option 3:
<br />
<br />Option 4:
<br />
<br />, Sub Total
<br />
<br />$3,500
<br />$34,800
<br />$6.960
<br />$41,760
<br />
<br />$155,859
<br />
<br />POSSISLE ASSESSMENT OPTIONS
<br />
<br />Developer. 50% $77,929.50
<br />Remainder $77,929.50/18 unit. $4,329 aa ...;
<br />Rich Defoe: 8 x $4,329 $34,635
<br />Developer 10 units, Defoe 8 units
<br />$155,859/28 un~. $5,566 aa
<br />Devalop,w: 10 x $5,566 $55,664
<br />Rich Defoe: 8 x $5,566 $44,531
<br />Waterwork.s Fiat Fee $25,000
<br />$155,859 - $25,000 $130,859
<br />$130,859128 unite $4,873 ea
<br />Develope" lOx $4,673 $46,735
<br />Rich Defoe: 8)( $4,573 $37,388 ($62,388 Total)
<br />Waterworks Flat Fee $20,000
<br />$155,859 - $20,000 $135,859
<br />$135,000/26 units $4,852 ea
<br />Oe'/eloper: 10 x $4,852 $48,520
<br />Rich Deioe: 8 x $4,852 $38,817 ($58,817 Total)
<br />
|