Loading...
4081 Imp Country Oak Estate 00 NOT WRITE IN lHIS SPACE PETITION NUMBER (j OR , TO: THE COVERNING BODY City of s.lIna, Kansas : FILE. . , L~ c.Q,-^-~ O~ ,~~~ 3 ~~ls-~ Glr, \.it S,:'L.N~. KS CITY CLEM'S OFFIOE (A) We, the undersigned, being O'I'/ners of record of property liable for assessment for the follo"lng Improvetnents: See attached. (Exhibit "A") :.""......."""..""""",..""..,... hereby propose that such IlI1prov_nt be ""de In the manner provided by Article 6.1, Chapter 12 of the Kansas Statutes Annotated, as alllended, (8) The estimate or probable cost of such Illprovement Is Hundred Seventy Two and 50/100 Dollars One Hundred Fifty Nine Thousand Four ($ 159.472.50 (C) The extent of the proposed Improvement district to be assessed as Indicated on the attached plat and Is described as foilowsl Lts. 4 thru 13, 81. 1. Replat of Cour-try Oak Estates; Lts. 4. 5 £. 6. B1. 2. Replat of Country Oak Estates; Lts. 6 thru 13. Bl. 1. Country Oak Estates; Lts. 4 thru 14. Rl. 2. Country Oak Estates; Lts. 5 thru 9. Bl. 3. Country Oak Estates to the City of Salina, Kansas. (0) The proposed method of assessment Is: Based on adiusted front footage of each lot of land and without regard to buildings or improvements of the land. (E) The proposed apportionment of costs bet"een the Improvement district and the Clty-at-large is: One Hundred percent (~') to be assessed against the improvement district and Zero percent (~') to be assessed against the City-at-large. (F) We further propose that such Improvement be made "ithout notl ce and hearing as requi red by K.S.A. 12-6a04(1) as amended, 1111. .....1......... HU A A.. A............. H. H.. 1.. A.. 1. ..........A' H .A.....1""'.H A A ..1.1.1.. ...... * No name lIay be "ithdra..n frOlll this petition after the cOvernlng Body comences consideration * * of the petition or later than seven (1) days after this petition has been filed ..ith the City Clerk * * (K.S,A, 12-6aD4) * lHll "'H.H A!'A! HH'....l.... A!'" A!' Hll A! .H'Hl.... A! ..1..H A! H..1....U. H 1 "'" HU.... .... A! UU Respectfully submitted by Danny Huehl/Monty Montee Telephone Number 825-0059 " SI:ure JJ ,~ ,/hrn,f.ee Residence Oate & TIme of Signing Property o"ned within the proposed Improvement District t:-, .~ / J! nrt/- 7'/S'/'i'/ ¥-!>":.? I'M. , ~~ f ?/5" r;£rØ/ ß,£~'~ -- Xj'@\,1 "'0, b.e:; EXHIBIT "A" The curbing, guttering. grading and paving of H~uhl Circle from the south property line of lot 4. Block 1. Replat of Country Oak Estates to the west property line of lot 6. Block I, Country Oak Estates, to serve Lots 4 through 13, Block I, Replat of Country Oak Estates; Lots 4, 5 and 6, Block 2. Replat of Country Oak Estates; lots 6 through 13, Block 1, Country Oak Estates; lots 4 through 14, Block 2, Country Oak Estates; Lot 5 through 9, Block 3, Country Oak Estates. The installation of a sanitary sewer main to serve lotsi through 13, Block 1, Replat of Country Oak Estates; Lots 10 through 13, Block 1, Country Oak Est~tes, The installation of a water main to serve Lots 4 through 13, Block 1, Replat of Country Oak Estates; Lots 6 through 13, Block 1, Country Oak Estates; Lots 4 through 9, Bloc~,2, ,Country Oak Estates. PRELIMINARY ENGINEERING ESTIMATE AND FEASIBILITY REPORT PETITION NO. 4/os PROPOSED STREET AND UTILITY IMPROVEMENTS PART OF COUNTRY OAK ESTATES AND THE REPLAT OF COUNTRY OAK ESTATES TO THE CITY OF SALINA, KANSAS FILE NO. 94-2 MARCH-1994 DON 'I F, DIREC IR 0' ke." : TILITIES ijtei ®4 SCOPE OF WORK The curbing, guttering, grading and paving of Heuhl Circle from the south property line of Lot 4, Block 1, Replat of Country Oak Estates to the west property line of Lot 6, Block 1, Country Oak Estates, to serve Lots 4 through 13, Block 1, Replat of Country Oak Estates; Lots 4, 5 and 6, Block 2, Replat of Country Oak Estates; Lots 6 through 13, Block 1, Country Oak Estates; Lots 4 through 14, Block 2, Country Oak Estates; Lot 5 through 9, Block 3, Country Oak Estates. The installation of a sanitary sewer main to serve Lots 4 through 13, Block 1, Replat of Country Oak Estates; Lots 10 through 13, Block 1, Country Oak Estates. The installation of a water main to serve Lots 4 through 13, Block 1, Replat of Country Oak Estates; Lots 6 through 13, Block 1, Country Oak Estates; Lots 4. through 9, Country Oak Estates. BENEFIT DISTRICT Lots 4 through 13, Block 1, Replat of Country Oak Estates; Lots 4, 5 and 6, Block 2, Replat of Country Oak Estates; Lots 6 through 13, Block 1, Country Oak Estates; Lots 4 through 14, Block 2, Country Oak Estates; Lots 5 through 9, Block 3, Country Oak Estates to the City of Salina, Kansas. ADOPTION OF ASSESSMENT The assessment with accrued interest to be levied as a special assessment tax upon the property included within the benefit district concurrent with the general property tax and shall be payable in ten (10) equal annual installments. The method of assessment is that 100% of the total cost assessed against the property shall be based upon the adjusted front footage of each lot in the benefit district. • APPORTIONMENT OF COST COST CHARGEABLE TO PRIVATE PROPERTY: 1.100% of the total cost of street improvements, including grading, pavement, curb and gutters, and any incidentals thereto to complete the street system. 2. 100% of the total cost of water mains, fittings, hydrants, water services, valves, and any incidentals thereto to complete the water system. 3. 100% of the total cost of sanitary sewer pipeline, manholes, service connections and any incidentals thereto to complete the sanitary sewer system. COST CHARGEABLE TO CITY: 1. None DISTRIBUTION OF COST PART OF COUNTRY OAK ESTATES AND THE REPLAT. OF COUNTRY OAK ESTATES TO THE CITY OF SALINA, KANSAS PETITION NO. COST COST COST TOTAL CHARGEABLE PER CHARGEABLE TO CHARGEABLE COST ADJ.FRONT FOOT BENEFIT DIST. TO CITY IMPROVEMENTS STREET $40.19 $ 94,570.00 $0.00 $ 94,570.00 WATER SYSTEM $23.22 $ 35,196.25 $0.00 $ 35,196.25 SANITARY SEWER SYSTEM $27.96 $ 29,706.25 $0.00 $ 29,706.25 TOTAL: $91.37 $159,472.50 $0.00 $159,472.50 • PETITION NO. PRELIMINARY ESTIMATE OF PART OF COUNTRY OAK ESTATES AND THE REPLAT OF COUNTRY OAK ESTATES TOTAL PROJECT COSTS (Including Streets and Drainage, Water and Sanitary Sewer) 1. COMMON EXCAVATION 830 C.Y. @ $ 5.00 = $ 4,150.00 2. BORROW 240 C.Y. @ 15.00 = 3,600.00 3. ASPHALT OR CONCRETE PAVEMENT 1,300 S.Y. @ 15.00 = 19,500.00 4. 4" ASPHALT PAVEMENT 2,680 S.Y. @ 10.00 = 26,800.00 5. CONCRETE CURB & GUTTER 1,845 L.F. @ 8.00 = 14,760.00 6. SIDEWALK RAMP 2 EA. @ 500.00 = 1,000.00 7. STORM INLET, A5-2 2 EA. @ 2,500.00 = 5,000.00 8. STORM PIPELINE, 36" RCP 265 L.F. @ 75.00 = 2,700.00 9. WATER PIPELINE, 6" 1,040 L.F. @ 12.00 = 12,480.00 10. WATER PIPELINE FITTINGS 0.40 TON @ 3,500.00 = 1,400.00 11. FIRE HYDRANT 1 EA. @ 1,700.00 = 1,700.00 12. GATE VALVE, 6" 1 EA. @ 400.00 = 400.00 13. WATER SERVICE, 1" 24 EA. @ 500.00 = 12,000.00 14. SEWER PIPELINE, 8" 1,130 L.F. @ 16.00 = 18,080.00 15. STANDARD MANHOLE (TYPE I) 4 EA. @ 1,200.00 = 4,800.00 16. SEWER TEES, 8" x 4" 13 EA. @ 75.00 = 975.00 17. SPECIAL TRENCH COMPACTION 220 L.F. @ 6.50 = 1,430.00 18. WATER 1 L.S. @ 1,000.00 = 1,000.00 19. CONSTRUCTION STAKING 1 L.S. @ 5,000.00 = 5,000.00 SUB TOTAL: $136,775.00 10% ENGINEERING & CONTINGENCY: 13,677.50 TEMPORARY NOTE INTEREST, BONDING, ISSUING: 9,020.00 TOTAL: $159,472.50 • PETITION NO. PRELIMINARY ESTIMATE OF PART OF COUNTRY OAK ESTATES AND THE REPLAT OF COUNTRY OAK ESTATES Preliminary Estimate of PROJECT COSTS (Street Improvements only) 1. COMMON EXCAVATION 830 C.Y. @ $ 5.00 = $ 4,150.00 2. BORROW 240 C.Y. @ 15.00 = 3,600.00 3. ASPHALT OR CONCRETE PAVEMENT 1,300 S Y. @ 15.00 = 19,500.00 4. 4" ASPHALT PAVEMENT 2,680 S.Y. @ 10.00 = 26,800.00 5. CONCRETE CURB & GUTTER 1,845 L.F. @ 8.00 = 14,760.00 6. SIDEWALK RAMP 2 EA. @ 500.00 = 1,000.00 7. STORM INLET, A5-2 2 EA. @ 2,500.00 = 5,000.00 8. STORM PIPELINE, 36" RCP 265 L.F. @ 75.00 = 2,700.00 18. WATER 1 L.S. @ 400.00 = 400.00 19. CONSTRUCTION STAKING 1 L.S. @ 3,200.00 = 3,200.00 SUB TOTAL: $81,110.00 10% ENGINEERING & CONTINGENCY: 8,111.00 TEMPORARY NOTE INTEREST, BONDING, ISSUING: 5,349.00 TOTAL: $94,570.00 PRELIMINARY ESTIMATE OF PROJECT COSTS (Water System only) 9. WATER PIPELINE, 6" 1,040 L.F. @ $ 12.00 = $12,480.00 10. WATER PIPELINE FITTINGS 0.40 TON @ 3,500.00 = 1,400.00 11. FIRE HYDRANT 1 EA. @ 1,700.00 = 1,700.00 12. GATE VALVE, 6" 1 EA. @ 400.00 = 400.00 13. WATER SERVICE, 1" 24 EA. @ 500.00 = 12,000.00 17. SPECIAL TRENCH COMPACTION 155 L.F. @ 6.50 = 1,007.50 18. WATER 1 L.S. @ 400.00 = 400.00 19. CONSTRUCTION STAKING 1 L.S. @ 800.00 = 800.00 SUB TOTAL: $30,187.50 10% ENGINEERING & CONTINGENCY: 3,018.75 TEMPORARY NOTE INTEREST, BONDING, ISSUING: 1,990.00 TOTAL: $35,196.25 PETITION NO. PRELIMINARY ESTIMATE OF PROJECT COSTS (Sanitary Sewer only) 14. SEWER PIPELINE, 8" 1,130 L.F. @ $ 16.00 = $18,080.00 15. STANDARD MANHOLE (TYPE I) 4 EA. @ 1,200.00 = 4,800.00 16. SEWER TEES, 8" x 4" 13 EA. @ 75.00 = 975.00 17. SPECIAL TRENCH COMPACTION 65 L.F. @ 6.50 = 422.50 18. WATER 1 L.S. @ 200.00 = 200.00 19. CONSTRUCTION STAKING 1 L.S. @ 1,000.00 = 1,000.00 SUB TOTAL: $25,477.50 10% ENGINEERING & CONTINGENCIES: 2,547.75 TEMPORARY NOTE INTEREST, BONDING, ISSUING: 1,681.00 TOTAL: $29,706.25 PETITION NO. PART OF COUNTRY OAK ESTATES AND THE REPLAT OF COUNTRY OAK ESTATES TO THE CITY OF SALINA, KANSAS PROPERTY OWNERSHIP PROPERTY DESCRIPTION PROPERTY OWNER BLOCK 1, Country Oak Estates Lot 6 Country Oak Development Company Lot 7 Fl Lot 8 " Lot 9 11 Lot 10 Lot 11 11 Lot 12 " Lot 13 BLOCK 2, Country Oak Estates Lot 4 Country Oak Development Company Lot 5 Lot 6 Lot 7 " Lot 8 " Lot 9 Lot 10 " Lot 11 Lot 12 Lot 13 Lot 14 " Block 3, Country Oak Estates Lot 5 Country Oak Development Company Lot 6 Lot 7 Lot 8 Lot 9 " PROPERTY DESCRIPTION PROPERTY OWNER Block 1, Replat of Country Oak Estates Lot 4 Country Oak Development Company Lot 5 11 Lot 6 " Lot 7 Lot 8 " Lot 9 Lot 10 Lot 11 Lot 12 Lot 13 Block 2, Replat of Country Oak Estates Lot 4 Country Oak Development Company Lot 5 Lot 6 COUNTRY OAK ESTATES to the City of Salina, Kansas DISTRIBUTION OF COST • Property Adjusted Streets Sanitary Description Front Footage Huehl Circle Sewer Water Total BLOCK 1,COUNTRY OAK ESTATES Lot 6 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot 7 60.00 $2,294.46 $0.00 . $1,245.37 $3,539.83 Lot 8 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot 9 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot 10 60.00 $2,294.46 $1,677.37 $1,245.37 $5,217.20 Lot 11 60.00 $2,294.46 $1,677.37 $1,245.37 $5,217.20 Lot 12 60.00 $2,294.46 $1,677.37 $1,245.37 $5,217.20 Lot 13 122.60 $4,688.35 $3,427.43 $2,544.71 $10,660.49 BLOCK 2, COUNTRY OAK ESTATES Lot 4 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot 5 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot6 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot 7 60.00 $2,294.46 $0.00 $1,245.37 $3,539.83 Lot 8 59.20 $2,263.87 $0.00 $1,228.77 $3,492.64 Lot9 93.90 $3,590.83 $0.00 $1,949.01 $5,539.84 Lot 10 60.00 $2,294.46 $0.00 $0.00 $2,294.46 Lot 11 60.00 $2,294.46 $0.00 $0.00 $2,294.46 Lot 12 59.60 $2,279.16 $0.00 $0.00 $2,279.16 Lot 13 60.00 $2,294.46 $0.00 $0.00 $2,294.46 Lot 14 52.00 $1,988.53 $0.00 $0.00 $1,988.53 BLOCK 3, COUNTRY OAK ESTATES Lot 5 38.40 $1,468.45 $0.00 $0.00 $1,468.45 Lot 6 60.00 $2,294.46 $0.00 $0.00 $2,294.46 Lot 7 60.00 $2,294.46 $0.00 $0.00 $2,294.46 Lot 8 60.00 $2,294.46 $0.00 $0.00 $2,294.46 Lot 9 54.90 $2,099.43 $0.00 $0.00 $2,099.43 BLOCK 1, REPLAT OF COUNTRY OAK ESTATES Lot 4 80.00 $3,059.28 $2,236.50 $1,660.49 $6,956.27 Lot 5 68.00 $2,600.39 $1,901.02 $1,411.42 $5,912.83 Loth 64.70 $2,474.19 $1,808.77 $1,342.92 $5,625.88 Lot 7 71.60 $2,738.06 $2,001.66 $1,486.14 $6,225.86 Lot 8 75.00 $2,868.08 $2,096.71 $1,556.71 $6,521.50 Lot 9 75.00 $2,868.08 $2,096.71 $1,556.71 $6,521.50 Lot 10 75.00 $2,868.08 $2,096.71 $1,556.71 $6,521.50 Lot 11 75.00 $2,868.08 $2,096.71 $1,556.71 $6,521.50 Lot 12 75.00 $2,868.08 $2,096.71 $1,556.71 $6,521.50 Lot 13 100.70 $3,850.87 $2,815.21 $2,090.17 $8,756.25 BLOCK 2, REPLAT OF COUNTRY OAK ESTATES Lot 4 71.50 $2,734.23 $0.00 $0.00 $2,734.23 Lot 5 70.80 $2,707.46 $0.00 $0.00 $2,707.46 Lot 6 70.10 $2,680.68 $0.00 $0.00 $2,680.68 Total: 2,473.00 $94,570.00 $29,706.25 $35,196.25 $159,472.50 • SCHILLING 1 N • tar sr ,; a.341 our ar o ur I I ur r— a REPEAT I I OFD 11 1 ?� COUNTRY § 18 I I �.A 2 � � � i f•"" �\� ,� 2 1 WESTON ~ 3,,�, OAKS ` _ j I \\A �• i I 17 I I \A Iti 4 :. L n. ' J 1 i mar CI 14 ` r ---� T -1 u i: r \� 1 16 L20*U/E \r, 13L-I b r 5 V. DRY CREEK ia�r i \ J ia5 . .3 ,ate OHAwNf. \ 16 45 3 \ �w 'I4— '2— -, — 6 — \* .:1 g COUNTRY O OAKS__ -----4:11 Pillt4CC Igla lour foollige. ———— 10 O •1/A A 4 5 B 8 \'j. �'1_7372' —GMs* — / ..1-.:C71/ .. '' w- —1 -----113 AV) ": k - 7 1• I '1 6.Ilk 11 12". LrJ/ `�''o / 1114111r -AIII. O1/ t ROAD i; 9 I C in�4 /mod 1 :4 : - 1i 1 a. 2C 19 b� 4 13 10 It �. —111—J /. 20 r- — —— 11 'A ■■ ` 4 i'.> / 9 3! lade R k^.'\ - 4. 1 • ( 2 A 5 ,'6 • 7 • ,�* ----rue' �Y 3 \� 1 I o 12 k, ii,.:Rr We • j N• a ,n3r I^ p/ k H(! Y - O� tCLE ESTATES. i/ 2 ''' �` 13 n "tar ' rill ar ATES a..i '� \�\ I 1 1 — —la' 2; 3ti 4 . S 6 . 7 . 6I. 9 11A 120 13 �,�\\v gum' iR vs ad-' . . . .+ j. 1st 0 'Benefit District I= • • DO NOT WRITE IN THIS SPACE . PETITION NUMBER • •. L Ra-:awed �lI SL /M , /r t ,a..c-k /5—)/994 `f' • TO: THE GOVERNING BODY City of Salina, Kansas (A) We, the undersigned, being owners of record of property liable for assessment for the following improvements: See attached. (Exhibit "A") hereby propose that such improvement be made in the manner provided by Article 6a, Chapter 12 of the Kansas Statutes Annotated, as amended. (B) The estimate or probable cost of such improvement is One Hundred Fifty Nine Thousand Four Hundred Seventy Two and 50/100 Dollars (S 159.472.50 (C) The extent of the proposed improvement district to be assessed as indicated on the attached plat and is described as follows: Lts. 4 thru 13, 51. 1, Replat of Country Oak Estates; Lts. 4, 5 & 6, 51. 2, Replat of Country Oak Estates; Lts. 6 thru 13, B1. 1, Country Oak Estates; Lts. 4 thru 14, B1. 2, Country Oak Estates; Lts. 5 thru 9, B1. 3, Country Oak Estates to the City of Salina, Kansas. (D) The proposed method of assessment is: Based on adjusted front footage of each lot of land and without regard to buildings or improvements of the land. (E) The proposed apportionment of costs between the improvement district and the City-at-large is: One Hundred percent ( 100 !) to be assessed against the improvement district and Zero percent ( 0 %) to be assessed against the City-at-large. (F) We further propose that such improvement be made without notice and hearing as required by K.S.A. 12-6a04(1) as amended. * No name may be withdrawn from this petition after the Governing Body commences consideration * * of the petition or later than seven (7) days after this petition has been filed with the City Clerk * * (K.S.A. 12-6a04) * Respectfully submitted by Danny Huehl/Monty Montee Telephone Number 825-0059 Date & Time Property owned within the Signature Residence of Signing proposed Improvement District gett DEPARTMENT OF FINANCE AND ADMINISTRATION Judy D.Long,CMC,City Clerk 300 West Ash Street,Ste.206 • P.O.Box 736 S R L I n a Salina,Kansas 67402-0736 Telephone(785)826-7240 • Fax(785)826-7244 • TDD(785)825-7333 April 5, 1999 Burke Matthews The Bennington State Bank P.O. Box 1280 Salina,Ks. 67402-1280 RE: Letter of Credit No. 160, City of Salina Project No. 94-898 Dear Mr. Matthews: Please consider this letter your release from the Irrevocable Letter of Credit issued for Country Oak Development Corporation, in the amount of$38,123.40. The Engineering and Utilities Department of the City of Salina determined that they have met the 35%requirement(certificates of occupancy) needed to release the Letter of Credit. If you have any questions, please contact me. Sincerely, a O Judy D. Long, CMC, City Clerk • cc: Shawn O'Leary, Engineering Enc.: Original Letter of Credit s {y 01 I ,_ DEPARTMENT OF ENGINEERING AND GENERAL SERVICES /, SHAWN O'LEARY.P.E..Director Salina C t T 1I Y • O Fi 300 West Ash Street • P.O.Box 736 • Salina.Kansas 67402-0736 MOW 5A�' TELEPHONE(785)826-7290 • FAX(785)826-7224 I I I I MEMO TO: Rod Franz, Director of Finance MEMO FROM: Michael Renk, Civil Engineer SUBJECT: Release of Letter of Credit DATE: March 8, 1999 I am writing to request the City's release of a current letter of credit for a development- related project in Country Oak Estates. Our staff has investigated this matter and determined that the conditions for release of the letter have been met. The letter of credit was issued by The Bennington State Bank, Reference No. 160, dated May 16, 1994 in the amount of $38,123.40 on behalf of Country Oak Development Corporation. These improvements are complete and certificates of occupancy have been issued for more than 56% of the lots in benefit district. If I can answer any further questions or provide additional information, please do not hesitate to call. cc: Shawn O'Leary 1 N c_ . r�G� 1, �T���� . ,∎•1 , .`111. OF NcES THE BENNINGTON STATE BANK .,�1�' . SALINA 2130 South Ohio/P.O.Box-1280/Salina,Kansas■7402-1280 BENNINGTON Telephone(785)827-5522/FAX(785)827-0257 MINNEAPOLIS • February 10, 1999 Shawn O'Leary • Department of Engineering & Utilities 300 W. Ash Salina, KS 67401 • RE: Country Oak Estates. Dear Mr. O'Leary: • In regard to Country Oak Estates, Letter of Credit No. 160, under the terms of the Letter of Credit dated 5/16/94 issued by The Bennington State Bank for the account • of Country Oak . Development Corporation in the amount of $38,123.40. . This Irrevocable Letter of Credit is to expire on May 16,1999. This is the sixty day notice that we are not renewing the Letter of Credit and it will expire as of the date on the Irrevocable Letter of Credit. If you have any questions concerning this, please do not hesitate t. .:II me here at the bank. Sincerely y•. :, . . Burke Lee 'tthews • Vice President • BLM/ks • • ,� JS'9 F ,:r•`' OFFICERS:Kent M.Berkley,President:Burke Lee Matthews.Vice President:David C.Smith,Vice President: •iy*' - j ' f . Mike Benjamin.Vice President Douglas K.Alt,Vice President:Michael L.Hoppock,Vice President: • Kass Gay.Vice President;Jeff Weishaar,Dust Officer:Mary A.Blake,Assistant Vice President; • CAPITAL.SURPLUS.PROFITS AND RESERVES 515.000.000.00 Sherry L.Montev,Assistant Vice President;Karen Cherry,Assistant Vice President/Data Processing. • r �! Ub/l7/84 15:52 U013 820 7244 CITY / SALINA RS U002 • JUN 0 9 1994 IRREVOCABLE LETTER OF CREDIT taik OPy Date: 05-16-94 No. 160 Advising bank reference no. 160 Advising bank: For account of: The Bennington State Bank Country Oak Development Corporation 200 So. 9th, P.O. Box 1280 Salina, Kansas 67402-1280 To beneficiary: Amount: $ 38,123.40 City of Salina 300 W. Ash Salina, KS 67401 Expiration date; 05-16-99 Gentlemen: We hereby establish our irrevocable letter of credit in your favor available by payment for your drafts drawn at sight on and accompanied by a statement signed by an authorized representative of the City of Salina certifying that the amount of the draft presented therewith constitutes a penalty for nonpayment of special assessments covering the installation of the following described improvements in the City of Salina, Kansas: Water, Sanitary Sewer, Streets and Storm Drains in Country Oak Estates Subdivision, Salina, Saline County, Kansas • (Project No. 94-898 ) Said special assessments having been levied against the following described properties listed by legal description: Lots 5, 6, 7, 8, 9, 10, 11, 12 and 13, Block 1; Lots 4, 5, 6, 7,"8, 9 and 10, Block 2; Lot 9, Block 3; all in Country Oak Estates Subdivision, Saline County, Kansas t AND Lots 4, 5, 6, 7, 8, 9, 10, 11, 12 and 13, Block 1, all in the replat of part of Spec r Dak Estates Subdivision, Lots 14-20, 26-28 and part of Lots 21-25, Block 1, Lots 10-16, Block 3 and Lots 1-3, Block 4, to the City of Salina, Saline County, Kansas Partial drawings are permitted. This original letter of credit must be presented with any drafts drawn hereunder and the• amount available shall be reduced by the amount of any drafts drawn not exceeding in the aggregate a total of $ 38,123..40 . Notwithstanding the expiration date noted above, it is understood that this letter of credit shall be automatically renewed for additional two-year periods unless we notify you in writing at least sixty (60) days prior to the then relevant expiration date that it will not be renewed at which time you may draw up to the full amount of the credit available at that time. Upon development (issuance of occupancy permits by the City of Salina) of 35 percent of the above-described properties, the City of Salina will, by written instruction, authorize the release of this letter of credit. Drafts drawn hereunder must be marked "Drawn under The Bennington State Bank, Authorizing Institution Letter of Credit No. 160 . , dated 05-16-94 Advising bank's notification We hereby engage with you that all drafts drawn under and in compliance with the terms of this credit will be duly honored if drawn. and presented for payment at this office on or before the expiration date of this credit. Sincerely yours, The Bennington State Bank utho ing Inst to on Place, date, name and B vb F07774>, _ Vice President signature of the. advising bank. Aut orized ignatur: FINAL COST DISTRIBUTION PROJECT NO. 94-898 COUNTRY OAKS STREET, WATER & SANITARY SEWER CHARGEABLE TO PROPERTY OWNERS: 1. COMMON EXCAVATION 1130.0 C.Y. @ $ 4 .50 =$ 5,085.00 2. CONCRETE CURB & GUTTER 1854 .5 L.F. @ 8.00 = 14,836.00 4. ASPHALT PAVEMENT, 8" 2579.37 S.Y. @ 13 .25 = 34,176.65 5. SIDEWALK RAMPS 2.0 EA. @ 500.00 = 1,000.00 7. STORM PIPELINE, 36" RCP 243 .1 L.F. @ 60.00 = 14,586.00 9 . PIPE END SECTION, 36" RCP 1.0 EA. @ 1,375.00 = 1,375.00 11. STORM INLET, TYPE A5-2 2 .0 EA. @ 3,050.00 = 6,100.00 15. DUCTILE IRON WATER PIPELINE, 6" 1106.1 L.F. @ 14 .60 = 16,149 .06 17. CAST IRON FITTINGS 0.12 TON @ 4,400.00 = 528.00 21. RESILIENT SEAT WEDGE VALVE, 6" 1.0 EA. @ 315.00 = 315.00 23. FIRE HYDRANT & VALVE ASSEMBLY 1.0 EA. @ 1,320.00 = 1,320.00 24. CORPORATION STOP, 1-1/2" 3.0 EA. @ 368.00 = 1,104 .00 25. CORPORATION STOP, 1" 18.0 EA. @ 140.00 = 2,520.00 26. CURB SHUTOFF VALVE & BOX, 1" 24.0 EA. @ 130.00 = 3,120.00 27. COPPER SERVICE LINE, 1-1/2" 123 .5 L.F. @ 9 .75 = 1,204 .13 28. COPPER SERVICE LINE, 1" 182 .3 L.F. @ 8.00 = 1,458.40 29 . COPPER WYE, 1-1/2" x 1" 3 .0 EA. @ 70.00 = 210.00 30. SEWER PIPELINE , 8" 1207.8 L.F. @ * 9 .00 = 10,870.20 31. SEWER PIPELINE, 4" 65.8 L.F. @ 9 .00 = 592 .20 32. SEWER TEES, 8" x 4" 13 .0 EA. @ 90.00 = 1,170.00 33. MANHOLE - TYPE 1 4 .0 EA. @ 1,150.00 = 4,600.00 35. EXTRA DEPTH MANHOLE 7.2 L.F. @ 90.00 = 648.00 36. CONNECT TO EXISTING MANHOLE 1.0 EA. @ 275.00 = 275.00 37. TRENCH & BACKFILL (0' -6' ) 45.0 L.F. @ 4 .00 = 180.00 38. TRENCH & BACKFILL (6' -8' ) 570.0 L.F. @ 6.00 = 3,420.00 39. TRENCH & BACKFILL (8' -10' ) 198.0 L.F. @ 8.00 = 1,584 .00 40. TRENCH & BACKFILL (10' -12' ) 394 .8 L.F. @ 10.00 = 3,948.00 41. SPECIAL TRENCH COMPACTION 29.0 L.F. @ 18.25 = 529.25 41A.SPECIAL TRENCH COMPACTION 291.0 L.F. @ 5.00 = 1,455.00 42 . CONSTRUCTION STAKING 0.12 L.S. @ 8,300.00 = 996.00 42A.CONSTRUCTION STAKING 0.41 L.S. @ 3,000.00 = 1,230.00 43 . WATER 0.10 L.S. @ 500.00 = 50.00 46. ASPHALT MILLING 1.0 L.S. @ 1,620.00 = 1,620.00 47. SPECIAL CONSTRUCTION STAKING 1.0 L.S. @ 750.00 = 750.00 48. REMOVE & REPLACE ASPHALT PAVEMENT 41.60 S.Y. @ 41.00 = 1,705.60 49. REMOVE & REPLACE CONCRETE FLUME 189.90 S.F. @ 5.00 = 949.50 52 . 6" PAVEMENT REMOVAL 16.4 S.Y. @ 5.00 = 82 .00 53. 6" CONCRETE PAVEMENT 34 .9 S.Y. @ 27.00 = 942 .30 SUB TOTAL: $142,684 .29 10W ENGINEERING & CONTINGENCIES: $ 14,268.43 TEMPORARY INTEREST & ISSUING: $ 9,422 .88 TOTAL: $166,375.60 • DON HOFF, DIRECTOR OF ENG. & UTILITIES SUBSCRIBED AND SWORN TO BEFORE ME THIS DAY OF , 1995. JUDY LONG, CITY CLERK COUNTRY OAK ESTATES to the City of Salina, Kansas DISTRIBUTION OF COST Property Adjusted Streets Sanitary Description Front Footage Huehl Circle Sewer Water Total BLOCK 1, COUNTRY OAK ESTATES • Lot 6 60.00 $2,176.17 $0.00 $1,257.62 $3,433.79 Lot 7 60.00 $2,176.17 $0.00 $1,257.62 $3,433.79 . Lot 8 60.00 $2,176.17 $0.00 $1,257.62 $3,433.79 Lot9 60.00 $2,176.17 $0.00 $1,257.62 $3,433.79 Lot 10 60.00 $2,176.17 $1,980.15 $1,257.62 $5,413.94 Lot 11 60.00 $2,176.17 $1,980.15 $1,257.62 $5,413.94 Lot 12 60.00 $2,176.17 $1,980.15 $1,257.62 $5,413.94 Lot 13 122.60 $4,446.65 $4,046.10 $2,569.73 $11,062.48 • BLOCK 2, COUNTRY OAK ESTATES Lot4 60.00 $3,128.93 $0.00 $1,257.62 $4,386.55 Lot 5 60.00 $3,128.93 $0.00 $1,257.62 $4,386.55 Lot 6 60.00 $3,128.93 $0.00 $1,257.62 $4,386.55 Lot? 60.00 $3,128.93 $0.00 $1,257.62 $4,386.55 Lot 8 59.20 $3,087.21 $0.00 $1,240.85 $4,328.06 Lot 9 93.90 $4,896.77 $0.00 $1,968.17 $6,864.94 Lot 10 60.00 $3,128.93 $0.00 $0.00 $3,128.93 Lot 11 60.00 $3,128.93 $0.00 $0.00 $3,128.93 Lot 12 59.60 $3,108.07 $0.00 $0.00 $3,108.07 . Lot 13 60.00 $3,128.93 $0.00 $0.00 $3,128.93 Lot 14 52.00 $2,711.74 $0.00 $0.00 $2,711.74 BLOCK 3, COUNTRY OAK ESTATES Lot 5 38.40 $1,013.07 $0.00 $0.00 $1,013.07 Lot 6 60.00 $1,582.92 $0.00 $0.00 $1,582.92 Lot? 60.00 $1,582.92 $0.00 $0.00 $1,582.92 Lot 8 60.00 $1,582.92 $0.00 $0.00 $1,582.92 Lot 9 54.90 $1,448.37 $0.00 $0.00 $1,448.37 BLOCK 1, REPLAT OF COUNTRY OAK ESTATES . Lot4 , 80.00 $2,901.56 $2,640.20 $1,676.83 $7,218.59 Lot 5 68.00 $2,466.33 $2,244.18 $1,425.31 $6,135.82 Lot6 64.70 $2,346.64 $2,135.26 $1,356.14 $5,838.04 Lot? 71.60 $2,596.90 $2,362.98 $1,500.76 $6,460.64 Lot 8 75.00 $2,720.22 $2,475.18 $1,572.02 $6,767.42 Lot 9 75.00 $2,720.22 $2,475.18 $1,572.02 $6,767.42 Lot 10 75.00 $2,720.22 $2,475.18 $1,572.02 $6,767.42 Lot 11 75.00 $2,720.22 $2,475.18 $1,572.02 $6,767.42 Lot 12 75.00 $2,720.22 $2,475.18 $1,572.02 $6,767.42 Lot 13 100.70 $3,652.34 $3,323.35 $2,110.70 $9,086.39 BLOCK 2, REPLAT OF COUNTRY OAK ESTATES Lot4 71.50 $1,886.31 $0.00 $0.00 $1,886.31 Lot 5 70.80 $1,867.85 $0.00 $0.00 $1,867.85 Lot6 70.10 $1,849.40 $0.00 $0.00 $1,849.40 Total: 2,473.00 $95,764.77 $35,068.42 $35,542.41 $166,375.60 FINAL COST DISTRIBUTION PROJECT NO. 94-898 COUNTRY OAKS STREET, WATER & SANITARY SEWER CHARGEABLE TO CITY: NONE DON HOFF, DIRECTOR OF ENG. & UTILITIES SUBSCRIBED AND SWORN TO BEFORE ME THIS DAY OF 1995 . JUDY LONG, CITY CLERK FINAL COST DISTRIBUTION • PROJECT NO. 94-898 COUNTRY OAKS WATER & SANITARY 15. DUCTILE IRON WATER PIPELINE, 6" 1106.1 L.F. @ 14 .60 = 16,149 .06 17. CAST IRON FITTINGS 0.12 TON @ 4,400.00 = 528.00 21. RESILIENT SEAT WEDGE VALVE, 6" 1.0 EA. @ 315.00 = ' 315.00 23. FIRE HYDRANT & VALVE ASSEMBLY 1.0 EA. @ 1,320.00 = 1,320.00 24 . CORPORATION STOP, 1-1/2" 3.0 EA. @ 368.00 = 1,104 .00 25. CORPORATION STOP, 1" 18.0 EA. @ 140.00 = 2,520.00 26. CURB SHUTOFF VALVE & BOX, 1" 24 .0 EA. @ 130.00 = 3,120.00 27. COPPER SERVICE LINE, 1-1/2" 123.5 L.F. @ 9 .75 = 1,204 .13 28. COPPER SERVICE LINE, 1" 182.3 L.F. @ 8.00 = 1,458.40 29 . COPPER WYE, 1-1/2" x 1" 3.0 EA. @ 70.00 = 210.00 30. SEWER PIPELINE , 8" 1207.8 L.F. @ 9.00 = 10,870.20 31. SEWER PIPELINE, 4" 65.8 L.F. @ 9.00 = 592.20 32. SEWER TEES, 8" x 4" 13.0 EA. @ 90.00 = 1,170.00 33. MANHOLE - TYPE 1 4 .0 EA. @ 1,150.00 = 4,600.00 35. EXTRA DEPTH MANHOLE 7.2 L.F. @ 90.00 = 648.00 36. CONNECT TO EXISTING MANHOLE 1.0 EA. @ 275.00 = 275.00 37. TRENCH & BACKFILL (0' -6' ) 45.0 L.F. @ 4 .00 = 180.00 38. TRENCH & BACKFILL (6' -8' ) 570.0 L.F. @ 6.00 = 3,420.00 39. TRENCH & BACKFILL (8'-10' ) 198.0 L.F. @ 8.00 = 1,584 .00 40. TRENCH & BACKFILL (10' -12' ) 394 .8 L.F. @ 10.00 = 3,948.00 41. SPECIAL TRENCH COMPACTION 291.0 L.F. @ 5.00 = 1,455.00 42. CONSTRUCTION STAKING 0.41 L.S. @ 3,000.00 = 1,230.00 48. REMOVE & REPLACE ASPHALT PAVEMENT 41.60 S.Y. @ 41.00 = 1,705.60 49 . REMOVE & REPLACE CONCRETE FLUME 189.90 S.F. @ 5.00 = 949 .50 SUB TOTAL: $ 60,556.09 10% ENGINEERING & CONTINGENCIES: $ 6,055.61 TEMPORARY INTEREST & ISSUING: $ 3,999.13 TOTAL: $ 70,610.83 • FINAL COST DISTRIBUTION PROJECT NO. 94-898 COUNTRY OAKS WATER CHARGEABLE TO PROPERTY OWNER: 15. DUCTILE IRON WATER PIPELINE, 6" 1106.1 L.F. 0 14 .60 = 16,149 .06 17. CAST IRON FITTINGS 0.12 TON 4,400.00 = 528.00 21. RESILIENT SEAT WEDGE VALVE, 6" 1.0 EA. © 315.00 = 315.00 23. FIRE HYDRANT & VALVE ASSEMBLY 1.0 EA. (g. 1,320.00 = 1,320.00 24. CORPORATION STOP, 1-1/2" 3 .0 EA. © 368.00 = 1, 104 .00 25. CORPORATION STOP, 1" 18.0 EA. © 140.00 = 2,520.00 26. CURB SHUTOFF VALVE & BOX, 1" 24 .0 EA. © 130.00 = 3,120.00 27. COPPER SERVICE LINE, 1-1/2" 123 .5 L.F. Cad 9 .75 = 1,204 .13 28. COPPER SERVICE LINE, 1" 182 .3 L.F. Q 8.00 = 1,458.40 29 . COPPER WYE, 1-1/2" x 1" 3 .0 EA. © 70.00 = 210.00 41. SPECIAL TRENCH COMPACTION 258.0 L.F. 5.00 = 1,290.00 42 . CONSTRUCTION STAKING Pt.of L.S. Q 3,000.00 = 619 .00 48. REMOVE & REPLACE ASPHALT PAVEMENT 15.7 S.Y. Q 41.00 = 643 .70 SUB TOTAL: $ 30,481.29 10% ENGINEERING & CONTINGENCIES: $ 3,048.13 TEMPORARY INTEREST & ISSUING: $ 2,012 .99 TOTAL: $ 35,542.41 DISTRIBUTION OF COST Property Adjusted Description Front Footage Water Block 1, Country Oak Estates Lot 6 60.00 $ 1,257.62 Lot 7 60.00 1,257.62 Lot 8 60.00 1,257.62 Lot 9 60.00 1,257.62 Lot 10 60.00 1,257.62 Lot 11 60.00 1,257.62 Lot 12 60.00 1,257.62 Lot 13 122.60 2,569 .73 Block 2, Country Oak Estates Lot 4 60.00 $ 1,257.62 Lot 5 60.00 1,257.62 Lot 6 60.00 1,257.62 Lot 7 60.00 1,257.62 Lot 8 59 .20 1,240.85 Lot 9 93 .90 1,968.17 Block 1, Replat of Country Oak Estates Lot 4 80.00 $ 1,676.83 Lot 5 68.00 1,425.31 Lot 6 64.70 1,356.14 Lot 7 71.60 1,500.76 Lot 8 75.00 1,572 .02 Lot 9 75.00 1,572 .02 Lot 10 75.00 1,572 .02 Lot 11 75.00 1,572.02 Lot 12 75.00 1,572.02 Lot 13 100.70 2,110.70 Total: $35,542 .41 • FINAL COST DISTRIBUTION PROJECT NO. 94-898 COUNTRY OAKS SANITARY SEWER CHARGEABLE TO PROPERTY OWNER: 30. SEWER PIPELINE, 8" 1207.8 L.F. @ 9 .00 = 10,870.20 31. SEWER PIPELINE, 4" 65.8 L.F. @ 9 .00 = 592 .20 32. SEWER TEES, 8" x 4" 13 .0 EA. @ 90.00 = 1,170.00 33. MANHOLE - TYPE 1 4 .0 EA. @ 1,150.00 = 4,600.00 35. EXTRA DEPTH MANHOLE 7 .2 L.F. @ 90.00 = 648.00 36. CONNECT TO EXISTING MANHOLE 1.0 EA. @ 275.00 = 275.00 37. TRENCH & BACKFILL (0' -6' ) 45.0 L.F. @ 4 .00 = 180.00 38. TRENCH & BACKFILL (6' -8' ) 570.0 L.F. @ 6.00 = 3,420.00 39 . TRENCH & BACKFILL (8' -10' ) 198.0 L.F. @ 8.00 = 1,584 .00 40. TRENCH & BACKFILL (10' -12' ) 394 .8 L.F. @ 10.00 = 3,948.00 41. SPECIAL TRENCH COMPACTION 33 .0 L.F. @ 5.00 = 165.00 42 . CONSTRUCTION STAKING Pt.of L.S. @ 3,000.00 = 611.00 48. REMOVE & REPLACE ASPHALT PAVEMENT 25.9 S.Y. @ 41.00 = 1,061.90 49 . REMOVE & REPLACE CONCRETE FLUME 189 .9 S.F. @ 198.00 = 949.50 SUB TOTAL: $ 30,074 .80 10% ENGINEERING & CONTINGENCIES: $ 3,007.48 TEMPORARY INTEREST & ISSUING: $ 1,986.14 TOTAL: $ 35,068.42 Property Adjusted Description Front Footage Sanitary Sewer Block 1, Country Oak Estates Lot 10 60.00 1,980.15 Lot 11 60.00 1,980.15 Lot 12 60.00 1,980.15 Lot 13 122.60 4,046.10 Block 1, Replat of Country Oak Estates Lot 4 80.00 $ 2,640.20 Lot 5 68.00 2,244 .18 Lot 6 64 .70 2,135.26 Lot 7 71.60 2,362 .98 Lot 8 75.00 2,475.18 Lot 9 75.00 2,475.18 Lot 10 75.00 2,475.18 Lot 11 75.00 2,475.18 Lot 12 75.00 2,475.18 Lot 13 100.70 3,323 .35 Total: $35,068.42 FINAL QUANTITIES PROJECT NO. 94-898 COUNTRY OAKS ADDITION STREETS CHARGEABLE TO PROPERTY OWNERS: 1. COMMON EXCAVATION 1130.0 C.Y. @ $ 4 .50 =$ 5,085.00 2. CONCRETE CURB & GUTTER 1854 .5 L.F. @ 8.00 = 14,836.00 4. ASPHALT PAVEMENT, 8" 2579 .37 S.Y. @ 13 .25 = 34,176.65 5. SIDEWALK RAMPS 2.0 EA. @ 500.00 = 1,000.00 7. STORM PIPELINE, 36" RCP 243.1 L.F. @ 60.00 = 14,586.00 9. PIPE END SECTION, 36" RCP 1.0 EA. @ 1,375.00 = 1,375.00 11. STORM INLET, TYPE A5-2 2.0 EA. @ 3,050.00 = 6,100.00 41. SPECIAL TRENCH COMPACTION 29 .0 L.F. @ 18.25 = 529 .25 42. CONSTRUCTION STAKING 0.12 L.S. @ 8,300.00 = 996.00 43. WATER 0.10 L.S. @ 500.00 = 50.00 46. ASPHALT MILLING 1.0 L.S. @ 1,620.00 = 1,620.00 47. SPECIAL CONSTRUCTION STAKING 1.0 L.S. @ 750.00 = 750.00 52. 6" PAVEMENT REMOVAL 16.4 S.Y. @ 5.00 = 82 .00 53. 6" CONCRETE PAVEMENT 34.9 S.Y. @ 27.00 = 942 .30 SUB TOTAL: $ 82,128.20 10$ ENGINEERING & CONTINGENCIES: $ 8,212.82 TEMPORARY INTEREST & ISSUING: $ 5,423.75 TOTAL: $ 95,764 .77 • • • • • • • FINAL QUANTITIES PROJECT NO. 94-898 STREETS W & N 1/2 OF HUEHL CIRCLE CHARGEABLE TO PROPERTY OWNER: 1. COMMON EXCAVATION 566.0 C.Y. @ $ 4 .50 =$ 2,547.00 2. CONCRETE CURB & GUTTER 928.5 L.F. @ 8.00 = 7,428.00 4 . ASPHALT PAVEMENT, 8" 1291.42 S.Y. @ 13 .25 = 17,111.32 5. SIDEWALK RAMPS 2 .0 EA. @ 500.00 = 1,000.00 7. STORM PIPELINE, 36" RCP 121.7 L.F. @ 60.00 = 7,302 .00 9 . PIPE END SECTION, 36" RCP 0.5 EA. @ 1,375.00 = 687.50 11. STORM INLET, TYPE A5-2 1.0 EA. @ 3,050.00 = 3,050.00 41. SPECIAL TRENCH COMPACTION 14 .52 L.F. @ 18.25 = 264 .99 42. CONSTRUCTION STAKING 0.06 L.S. @ 8,300.00 = 498.00 43 . WATER 0.05 L.S. @ 500.00 = 25.00 46. ASPHALT MILLING 0.5 L.S. @ 1,620.00 = 810.00 47. SPECIAL CONSTRUCTION STAKING 0.5 L.S. @ 750.00 = 375.00 . 52. 6" PAVEMENT REMOVAL 8.2 S.Y. @ 5.00 = 41.00 53. 6" CONCRETE PAVEMENT 17.45 S.Y. @ 27.00 = 471.15 SUB TOTAL: $41,610.96 10% ENGINEERING & CONTINGENCIES: $ 4,161.10 TEMPORARY INTEREST & ISSUING: $ 2,747.99 TOTAL: $48,520.05 • FINAL QUANTITIES PROJECT NO. 94-898 STREETS W & N 1/2 OF HUEHL CIRCLE (From S Line Lot 4, Block 1, Replat of Country Oak Estates to Centerline Dustin Road) CHARGEABLE TO PROPERTY OWNER: 1. COMMON EXCAVATION 146.0 C.Y. @ $ 4 .50 =$ 657,00 2 . CONCRETE CURB & GUTTER 239 .7 L.F. @ 8.00 = 1,917.60 4 . ASPHALT PAVEMENT, 8" 333 .39 S.Y. @ 13 .25 = 4,417.42 5. SIDEWALK RAMPS 1.0 EA. @ 500.00 = 500.00 7. STORM PIPELINE, 36" RCP 31.4 L.F. @ 60.00 = 1,884 .00 9 . PIPE END SECTION, 36" RCP 0.13 EA. @ 1,375.00 = 178.75 11. STORM INLET, TYPE A5-2 0.26 EA. @ 3,050.00 = 793 .00 41. SPECIAL TRENCH COMPACTION 3 .75 L.F. @ 18.25 = 68.44 42. CONSTRUCTION STAKING Pt.of L.S. @ 8,300.00 = 128.56 43. WATER Pt.of L.S. @ 500.00 = 6.45 46. ASPHALT MILLING Pt.of L.S. @ 1,620.00 = 209 .10 47. SPECIAL CONSTRUCTION STAKING Pt.of L.S. @ 750.00 = 96.80 52. 6" PAVEMENT REMOVAL 2 .1 S.Y. @ 5.00 = 10.50 53. 6" CONCRETE PAVEMENT 4 .5. S.Y. @ 27.00 = 121.50 SUB TOTAL: $10,989.12 10$ ENGINEERING & CONTINGENCIES: $ 1,098.91 TEMPORARY INTEREST & ISSUING: $ 725.72 TOTAL: $12,813 .75 DISTRIBUTION OF COST Property Adjusted Description Front Footage Huehl Circle Block 3, Country Oak Estates Lot 5 38.40 $ 1,013 .07 Lot 6 60.00 1,582.92 Lot 7 60.00 1,582.92 Lot 8 60.00 1,582 .92 Lot 9 54 .90 1,448.37 Block 2, Replat of Country Oak Estates Lot 4 71.50 $ 1,886.31 Lot 5 70.80 1,867.85 Lot 6 70.10 1,849 .40 Total: $12,813 .75 • FINAL QUANTITIES PROJECT NO. 94-898 STREETS W & N 1/2 OF HUEHL CIRCLE (From Centerline Dustin Road to W Line Lot 6, Block 1, Country Oak Estates) CHARGEABLE TO PROPERTY OWNER: 1. COMMON EXCAVATION 420.0 C.Y. C4) $ 4 .50 =$ 1,890.00 2. CONCRETE CURB & GUTTER ' 688.8 L.F. Q 8.00 = 5,510.40 4 . ASPHALT PAVEMENT, 8" 958.03 S.Y. Q 13 .25 = 12,693 .90 5. SIDEWALK RAMPS 1.0 EA. © 500.00 = 500.00 7. STORM PIPELINE, 36" RCP 90.3 L.F. @ 60.00 5,418.00 9 . PIPE END SECTION, 36" RCP 0.37 EA. Q 1,375.00 = 508.75 11. STORM INLET, TYPE A5-2 0.74 EA. © 3,050.00 = 2,257.00 41. SPECIAL TRENCH COMPACTION 10.77 L.F. Q 18.25 = 196.55 42 . CONSTRUCTION STAKING Pt.of L.S. Q 8,300.00 = 369 .44 43 . WATER Pt.of L.S. Q 500.00 = 18.55 46. ASPHALT MILLING Pt.of L.S. Q 1,620.00 = 600.90 47. SPECIAL CONSTRUCTION STAKING Pt.of L.S. Q . 750.00 = 278.20 52. 6" PAVEMENT REMOVAL 6.1 S.Y. 5.00 = 30.50 53. 6" CONCRETE PAVEMENT 12.95 S.Y. 27.00 = 349.65 SUB TOTAL: $30,621.84 10's ENGINEERING & CONTINGENCIES: $ 3,062 .19 TEMPORARY INTEREST & ISSUING: $ 2,022 .27 TOTAL: $35,706.30 DISTRIBUTION OF COST Property Adjusted Description Front Footage Huehl Circle Block 2, Country Oak Estates Lot 4 60.00 $. 3,128.93 Lot 5 60.00 3,128.93 Lot 6 60.00 3,128.93 Lot 7 60.00 3,128.93 Lot 8 59 .20 3,087.21 Lot 9 93.90 4,896.77 Lot 10 60.00 3,128.93 Lot 11 60.00 3,128.93 Lot 12 59 .60 3,108.07 Lot 13 60.00 3,128.93 Lot 14 52 .00 2,711.74 Total: $35,706.30 FINAL QUANTITIES PROJECT NO. 94-898 STREETS E & S 1/2 OF HUEHL CIRCLE CHARGEABLE TO PROPERTY OWNER: 1. COMMON EXCAVATION 564 .0 C.Y. @ $ 4 .50 =$ 2,538.00 2. CONCRETE CURB & GUTTER 926.0 L.F. @ 8.00 = 7,408.00 4. ASPHALT PAVEMENT, 8" 1287.95 S.Y. @ 13 .25 = 17,065.33 7. STORM PIPELINE, 36" RCP 121.4 L.F. @ 60.00 = 7,284.00 9. PIPE END SECTION, 36" RCP 0.5 EA. @ 1,375.00 = 687.50 11. STORM INLET, TYPE' A5-2 1.0 EA. @ 3,050.00 = 3,050.00 41. SPECIAL TRENCH COMPACTION 14 .48 L.F. @ 18.25 = 264 .26 42. CONSTRUCTION STAKING 0.06 L.S. @ 8,300.00 = 498.00 43 . WATER 0.05 L.S. @ 500.00 = 25.00 46. ASPHALT MILLING 0.5 L.S. @ 1,620.00 = 810.00 47. SPECIAL CONSTRUCTION STAKING 0.5 L.S. @ 750.00 = 375.00 52 . 6" PAVEMENT REMOVAL 8.2 S.Y. @ 5.00 = 41.00 53 . 6" CONCRETE PAVEMENT 17.45 S.Y. @ 27.00 = 471.15 • SUB TOTAL: - $40,517.24 10$ ENGINEERING & CONTINGENCIES: $ 4,051.72 TEMPORARY INTEREST & ISSUING: $ 2,675.76 TOTAL: $47,244 .72 .DISTRIBUTION OF COST Property Adjusted Description Front Footage Huehl Circle Block 1, Country Oak Estates Lot 6 60.00 $ 2,176.17 Lot 7 60.00 2,176.17 • Lot 8 60.00 2,176.17 Lot 9 60.00 2,176.17 Lot 10 60.00 2,176.17 • Lot 11 60.00 2,176.17 Lot 12 60.00 2,176.17 Lot 13 122 .60 4,446.65 Block 1, Replat of Country Oak Estates Lot 4 80.00 $ 2,901.56 Lot 5 68.00 2,466.33 Lot 6 64 .70 2,346.64 Lot 7 71.60 2,596.90 Lot 8 75.00 2,720.22 Lot 9 75.00 2,720.22' Lot 10 75.00 2,720.22 Lot 11 75.00 2,720.22 Lot 12 75.00 2,720.22 Lot 13 100.70 3,652 .34 Total: $47,244.72