|
ANNUAL STREET PROGRAM DETAILED COSTS EXHIBIT A
<br />2032 OFF YEAR
<br />2033 Skycroft Circle Skycroft Drive Skycroft Drive 1550 Reconstruct 1,520.81 2,357,253 1.03 1,566.43 2,427,970 496,875 1,931,096 149,062 2,278,908 710,838 Total assessed
<br />2033 34th Avenue Skycroft Drive Croft Drive 300 Reconstruct 1,520.81 456,242 1.03 1,566.43 503,007 27,604 475,403 8,281 494,726 213,251 PP Sa
<br />2033 Pahl Avenue Roosevelt Street Wilson Street 720 Mill / Overlay 114.79 82,652 1.03 118.24 85,131 47,581 37,550 14,274 70,857 3,177,000
<br />2033 Roosevelt Street 27th Avenue Pahl Avenue 550 Mill / Overlay 172.15 94,684 1.03 177.32 97,525 36,347 61,178 10,904 86,621 $3,176,160.17 497,586 Bond size / bond sa 2033
<br />2033 27th Avenue Stinson Boulevard Pahl Avenue 1550 Mill / Overlay 114.79 177,930 1.03 118.24 183,268 102,431 80,837 30,729 152,539 3,296,902 total cost
<br />2034 Skycroft Drive Maplewood Drive 33rd Avenue 1560 Reconstruct 1,566.43 2,443,635 1.03 1,613.43 2,516,944 392,842 2,124,102 117,853 2,399,091 558,472 Total assessed
<br />2034 39th Avenue Stinson Blvd Silver Lake Road 2200 Mill / Overlay 255.34 561,742 1.03 263.00 578,595 99,832 478,763 29,950 548,645 167,542 PP Sa
<br />2034 Roosevelt Street 33rd Avenue north terminus 340 Mill / Overlay 118.24 40,201 1.03 121.78 41,407 11,020 30,386 3,306 38,101 3,351,000
<br />2034 Roosevelt Street 31st Street 33rd Avenue 1290 Mill / Overlay 177.32 228,740 1.03 182.64 235,602 41,813 193,789 12,544 223,058 $3,351,331.31 390,930 Bond size / bond sa 2034
<br />2034 Anthony Road Roosevelt Street Edward Street 400 Mill / Overlay 118.24 47,295 1.03 121.78 48,714 12,965 35,749 3,890 44,824 3,421,261 total cost
<br />0
<br />2035 OFF YEAR
<br />2036 Downers Drive Skycroft Drive Highcrest Road 1140 Reconstruct 1,613.43 1,839,305 1.03 1,661.83 1,894,484 328,558 1,565,926 98,568 1,795,917 565,494 Total assessed
<br />2036 31st Avenue Wilson Street Silver Lake Road 1260 Mill / Overlay 121.78 153,449 1.03 125.44 158,052 65,183 92,869 19,555 138,497 2,472,000 169,648 PP Sa
<br />2036 31st Street Stinson Boulevard Wilson Street 990 Mill / Overlay 182.64 180,811 1.03 188.12 186,235 51,215 135,020 15,365 170,871 $2,472,908.28 395,846
<br />2036 Edward Street 31st Street 33rd Avenue 1390 Mill / Overlay 121.78 169,281 1.03 125.44 174,359 71,908 102,451 21,573 152,787 2,570,530 total cost 2036
<br />2036 Wilson Street 31st Street 32nd Street 630 Mill / Overlay 182.64 115,061 1.03 188.12 118,513 32,592 85,922 9,777 108,736 0
<br />2036 32nd Street Edward Street Belden Drive 310 Mill / Overlay 121.78 37,753 1.03 125.44 38,886 16,037 22,849 4,811 34,075
<br />2037 Croft Drive 33rd Avenue Downers Drive 1270 Reconstruct 1,661.83 2,110,522 1.03 1,711.68 2,173,838 384,413 1,789,424 115,324 2,058,514 2,481,000 413,343 Bond size / bond sa 2037
<br />2037 Chandler Drive/Foss Road 37th Avenue Highcrest Road 3190 Mill / Overlay 125.44 571,544 1.03 129.20 412,153 206,076 206,076 61,823 350,330 $2,481,108.56 2,585,990
<br />TBD Anthony Lane N County Road C North terminus 800 Reconstruct 1,711.68 1,369,347 1.03 1,763.03 1,410,427 493,649 916,777 148,095 1,262,332 $1,300,202.05 345,555 TBD
<br />TBD Anthony Lane S County Road C south 2930 Reconstruct 1,763.03 5,165,689 1.03 1,815.92 5,320,659 1,862,231 3,458,429 558,669 4,761,990 $4,845,324.85 1,303,562 TBD
<br />Industrial Park - Upon Redevelopment / TIF
<br />27
|