The URL can be used to link to this page

ITEM 1DoRN AW IRM, LTD. Wilbur F. Dorn, Jr., Attorney at Law 9380 Central Avenue NE Jody L. Erickson, Certified Paralegal Blaine, MN 55434 Telephone: 763-783-7000 Fax: 763-783-5715 March 8, 2013 Lori Johnson, City Administrator City of Otsego 13400 90t" Street NE Otsego, NM 55330 RE: Unsold Lots in Great River Centre of Otsego Dear Ms. Johnson: 21" Century Bank is circulating the following proposal to its participants, bUt ill the interest of time I am relaying this to you, since City acceptance of the concept is of equal if not greater importance. What we propose to do is as follows: 1. Payment of Delinquencies The Lender will advance and pay in full all of the delinquencies in taxes and assessments oil the following parcels: PID and Legal 118-252-002010 L.l, B1.25 G 2nd 1 18-252-003010 L.1, Bl. 3 5 GRC 2nd 2 118-252-004010 L.1, BIA, GRD 211 'Dotal Total Current Delinquent Taxes & Assessments* $ 2025169.06 $ 178,436.68 $ 378,761.40 $ 75%367.14 *These numbers are based on information supplied in February of 2013. The payoffs will. be whatever the delinquencies, penalties and interest are as of the date of payment. These payments would be made on execution of an agreement between the City and the Developer and perhaps the Lender as well) incorporating the terms of the arrangement. We anticipate an agreement in March of 2013. We cannot give ally aSSUrance that the developer will pay the installments of taxes and assessments due in 2013 — the Lender is finding current delinqLICIICiCS 0111y. 2, Regucst to Defer - We would ask the City to request of the Comity that forfeiture of the following parcels be deferred into 2014. PID and Legal Total Currept Delinquent Taxes & Assessments* 118 -239-000090 L I, GIC) 3379432.76 H -252-003020 (L.2, 11.3, GRC 2nd 11$,188.39 '"riiese r- imberis are based on iriformatioli supplied hi February sof 2013. Interest acid Imialties have continued to accrue. LItlot 1, GRC is the large parcel east of "Fat -get. The developer has received a purchase proposal ori part of this lot, and if consummated, the sale would occur several months from r10\v, but would provide sufficient funds to pay lip the delinquencies on that parcel. Lot 2, Block 3, GIC 2nd is the smallest of the reniaMing cfevelopment parcels, and deferral of forfeiture would provide atiother year to tt ml)t to markt this lot In the interim. We cannot make any gUar{arltee that the sale of Outlot 1, CTC will be c011sLIMmated, as the buyer decision is out of our control. The sixth loot in this area is the 14 acre tract in the southeast 11tlot A, GRC rd). This lot is not dire for forfeitUre in 2013. Co11tinuhig efforts to market the lot Nvill be ongobig, but rio action is rie del ori that lot at this time. . Reconstruction of Street The developer (with Lender assistance) could complete the remistructim of the portion of streets in the developmem by June 30, 2013. If completed, the currently outstanding Lender letter of credit for $300,000.00 held. by the City would be released. This involves those portiom of the semi -circle includingparts of 85'x, Street, Quaday Avenue and possibly "' Street that iim have only a single lift of bitUtRinOUS pavement. We evill need to define the scope of this work more precisely in the written agreement m ntimed above. Please give LIS yoUr reaction at your earliest convenience and if our pailicipants approve, we will work diligelitly to arrive at a written ficial agreemeM as sooty as possible, incereIy, Wilbur F. Dorn, Jr. Copies to: Jori Dolphin, Andy McArthur LLI z LLI LU 1■■ L f■■� F 0 uj CL a. 00 R' 00 r m w qzr m Lo m d' N w i%% m N wr H {'N 44 Ln Ca C C} C) N 0 r -I m Lf1 c'Y ■ ■ ■ s ■ ■ � i as r m may. ■ f 4 ■ ■ yam. cx'y+, ui H L6 Lr) ,r- +t f rl 0 d' kD I 0 rl N d' r -I 00 00 0 ,�t co r ---Ln 0 r -I m H ro co ko LO 00 t-1 N N rl r -i 00 Li 4-J -Itr-i 'T` 0 co C�1 /V� J��3 rPr't� Lt) ,UD }c-��1 Cl) f� �0 �rp•�i rur".�1 r -i Ln �-It � !- V C)) I�t I- Ln 0--� a - m N 4 r t-0 rN p % � j� 1% a % � y� � ■ CL r.L ,CL 3 0 N N LO C r� 00 00 cn 0 ■ ■ -DD ■ r -I . r -i F m * } '7t� i ■ I` i UD r C s . ■ 0cri C) V-4 rA Lr) L N 0 �`i a LD � H tzt /'� L1i a) X00 i • a l`* ro 0 ^.D (.D 4-J QL /-J+ QLn 0 C + Lf)* m ��""/'+■l� c; c; 16 c� ��.i 6 06 CY) r� 00 (Yi r -I Ln Lt) ■.■■ J Ln 0 0 0a r� Ln0 0 0 C W r� lD N � 0 C C m O w C'V 0 0� C 6 r r•. 0 m C C r� f +�C� w N 3 CL "• 0 0 0 0 0 C) C 0 0 00 0 0 V) 0 0 C 0 a 0 C C0 0 C� 0 O C (3 ) W -� kJ C3 6 LL -0 LJI J L Oq moi/ OR Lq r�,� I -q lj�r ti ' f S . - 7 w CY) � w � y■� 0 V cr) Rt cr) Lr) r--4Y I �w Ln � r -i LI) NW V ) CD tt 00 rn LA 0 r� H 00 UD 0 QLD } q Ti V ✓ q d' ,r IR 0 r-� C) N m 0 K:l-y IH V-4 m + C m N [ 0 m C lel m 6 6 c 4 L oQ r� 00 V 1 � r 7 'Jw�L! rm �O Rt f 4 f ,�. �y, 7� ' � 1 � V J '4" 1 1- meq` � �i t k LD 10 �4 r--_ V �. 0 5 m 0 r -i r� til u a�� CYl 0�� 0 � L a Q� m CD V a Q) 0 0 r -i r-4 rH rq H �-4 03 a. 00 C E E 0 E E C C) ov T -i �w V r m w AFF in Ln It 0 [■ a lirl CL r -I rA 00 C0 0---% • Tr.' Ln r-4 x 4J a ll� 0Cry Chiw ft C 0 %■�■� �■ILO L H_ • i..� LM %%-Pop%bopw CL f� C5 Cil Li 6 H C l 44 N 06 00 en Ln UD ,it cn c'Y uD ■ a 1 N m l� H 00 C0 0---% • Tr.' Ln r-4 x 4J a ll� 0Cry /''■ ft C r jyy/� r+ %■�■� �■ILO L H_ • i..� LM %%-Pop%bopw CL r.CL rmi cn N 06 00 en Ln UD ,it cn 0 L�.y■ C6 C � r ca CL ca T cu w Cr Y + Y r V! (A in C� �2 fn Ln r-4 V 44 ria 6 ' rmi JW H en mV ,it cn 0 L�.y■ C6 C � r ca CL ca T cu w Cr Y + Y r V! (A in C� �2 fn 0 0 LD lD r%% M M L M r�, N Ln W W 0 W 'o 0 ui r4 �o LO w UD m m r0 r-I a) CY) cr) sk M 4% N 00 1% 1) Ln 13 0- C: W E H M M -- -- +Ej 0 V) r� U� r� we 2. +j ro cD N Ln rq i— r. �n lD r,4 00 r--i Ln 00 r 0 r. C; CL CL 0 �Q F-s CD fn 0 rn M CD M o x ci C� C6 r4 C� 4--J m 0 00 Ln Ln N CT) N N Ln (o Lf� r-I 0 0 0 rt 0 w m 0 Ln 6 C� ui Ln W W Ln V) 0 m r-- o 0� 6 >1 co tlo 0 Ln m Ln w rs Ln Ln -It m r-L 0 0 0 0 0 0 0 0 0 LL _0 0— D �D MH M M m Ln w N m CL U X11 Hr -,� 0 -4 N m U) -1 W (D -% ;-,t LA 4% to a Ln m m m m Ul) x k6 p c7i Ln N Ln 00 U) N rbi C) (-4 U H T-i a VD 0 0 C 0 m M ca (ID CL M ca (3) a) Qj 0 0 cr E in E fn 0 0 (A Ln ■ CD 0 ct 0 rj 0 u L- U rq CO CL r--1 (D LU z LU U ■��i ,W s Lou '' FF ��u U J 0 0 IA CL CL CO ■ m D //----�� E 0 Ln Ln C: Z) Z) Ln aj Li C. C D ryy, CL x m 7@ CL 0 C r4 Itp., L d r J 4 r -q Ln \ `+F rq S- 1 0�rp� O 0 ��n5..�� } p L r -i H �• p �.l V V 7 r V—i 03 N + N Ln ro F� �D L V �6 r4 W /rte V� rn { o 00 C CL CL %.ENX 00 L: J 0 O 0 R:zl' �(y�" �cr,q 4i 1oa o V-1 *rr r�06 0 L n06 N ic_ +� Ii CL %NMP/ r -i r 6 N LD 00 0 00 D rzt �,,�+y 5'1 0�.,+� r% cn ] 0 rl T-1 0 0 �C''�++�� V ai 06 j■�R�I Ln �+� r J cri M g 1 00 cn cn UD r ■ rel r i + 4 i 46 eL+ r4 Cz` 0 0 C) 0 0 Ln tD m �cr,q 4i 1oa o V-1 *rr r�06 0 L n06 N ic_ +� Ii CL %NMP/ CL CL %WWO %%W�F r 6 4 r� 0 4 C� �,,�+y 5'1 0�.,+� r% N LD �q 4* N 0 N rl rIt r -i r%% M N 00 cn tzt UD r ■ rel r i + 4 i 46 eL+ r4 Cd ko 00 lq 0 00 H � � ■..} V L f LO � ! i i ■ i Ll 1 * ^ �1 '14 ■ ! d ■ A i 0 m m N0 0 00 ca 41T co CL ca 0 E E "tn ■0 (A � �■ th ■ j T qI r� � p Y + Y + 10 �V L■ Ob iq H 0 m UD 0 0 0 0 �ro ! c+ ) H 00 00 0 0 0 0 0 LO m Q C C 0 0 C; 0 O 00 0 0 I t -I /%■y �cr,q 4i 1oa o V-1 *rr r�06 0 L n06 N ic_ +� Ii CL %NMP/ CL CL %WWO %%W�F 3 d 6 4 r� r%: 4 C� 4 6% r% N LD �q 4* N 0 N rl rIt r -i r%% M N 00 cn tzt UD 0 qT 00 fn eL+ r4 Cd w ■ yV.��■ LO Ui P4% LD ■r Ln 1 � 1 00 00 H L LA r L V V l N /%■y �cr,q 4i 1oa o V-1 *rr r�06 0 Cft r. ■� ac: N ic_ +� Ii CL %NMP/ CL CL %WWO %%W�F 3 d 6 4 Jr-� ;-7 On 6% w ■ yV.��■ LO Ui P4% LD ■r Ln 1 � 1 00 00 H L LA r L V V l N W 00 N VW V ■ A N Ln H O 0 m 3 d 6 4 Jr-� ;-7 6% r% N LI} N 1-4 O 0 m Ln 0 0 %;* N 6 r4 Cd ko 00 1i ■�! V 00 L f LO 0 qvml ■ ! d ■ A i 0 00 co CL ca 0 i w■ ■ j T 9 r� � p Y + Y + C W 00 N VW V ■ A N Ln H r_ 0 4-a co E 42 Ci :, 0 E 0 E 00 0 4-j E 0 M o CCS M C7 %t CD 0 M C CON N C V -- LO M CO C) CD - LD I CCS M CD v- W W CD Cil '' c C C C P-- N";r co CD C C6 N" C4 7 CCS d rte- P-- co C) V) COCEJ CEJ' CSI ! C1 C C!' 'LO LO LO co { C17 C: 4-a H J _0 C 0 • CL +L CL 0 (4 4D C' L�7 "C-' C�0 C C C � CT C r co{ mC i m Co CD C V" 19Tr� C r" c m m 0 co Cr m �T tet' t; -,r tet CD CD 0 CD CD CD 0 n CD CD 0 0 CD C 0 0 CD CD 0 0 C] CD C C CD CD CD 0 CD CO 0 0 CD CD CD 0 CD CD CD CD C C� CD 0 LO I`- CD C) Cil N 0 r r� N Nt 'r#' 'rlt Ll m coco+ 0 Co 0 It CD CD Il_ m m i� r� Aqr CEJ N 0 w C D iW 0 C C) M Cil fit I� CO r C i { C Ni C (d C1r) N CD N 0 CCS w w w w m C M LD 0 LO 0 CCS 0 00 Cy' ' V � V � 'i (.1/ ;0 CD C) o C C N- o N C T- Cy) o C! N C 1 LO 0 cq 0 N NC\j CSI CCS m C m N> w CD I' NC) 7 OD LO LO 1.61.6 U') 1`;- I� fes- I`- (C) CD CD (-0 LO LO 00 LO { CN CD o � C 'd co 00 0 CIO C ILI - r -I m 12 C'''pl ' # CSC) t `k! LO Cal m I� C7 Ln w1 m :--� Ln 0 C: LO m o i 0 I`� lj'co Q. 4, { ,} CD 0 Cl) C fi3 o m 0 U) M o CCS M C7 %t CD 0 M C CON N C V -- LO M CO C) CD - LD I CCS M CD v- W W CD Cil '' c C C C P-- N";r co CD C C6 N" C4 7 CCS d rte- P-- co C) V) COCEJ CEJ' CSI ! C1 C C!' 'LO LO LO co { C17 C: 4-a H J _0 C 0 • CL +L CL 0 (4 4D C' L�7 "C-' C�0 C C C � CT C r co{ mC i m Co CD C V" 19Tr� C r" c m m 0 co Cr m �T tet' t; -,r tet CD CD 0 CD CD CD 0 n CD CD 0 0 CD C 0 0 CD CD 0 0 C] CD C C CD CD CD 0 CD CO 0 0 CD CD CD 0 CD CD CD CD C C� CD 0 LO I`- CD C) Cil N 0 r r� N Nt 'r#' 'rlt Ll m coco+ 0 Co 0 It CD CD Il_ m m i� r� Aqr CEJ N 0 w C D iW 0 C C) M Cil fit I� CO r C i { C Ni C (d C1r) N CD N 0 CCS w w w w m C M LD 0 LO 0 CCS 0 00 Cy' ' V � V � 'i (.1/ ;0 CD C) o C C N- o N C T- Cy) o C! N C 1 LO 0 cq 0 N NC\j CSI CCS m C m N> w CD I' NC) 7 OD LO LO 1.61.6 U') 1`;- I� fes- I`- (C) CD CD (-0 LO LO m m CD CEJ Ci]) CD r {1 {} CD C 0 C CD C) 0 C) 0 0 C) 0 0 C) 0 0 Cil N CEJ (\I N N" N N N N N CEJ N N LC) LOi 0 ,h. • u� 0 N coco CD T— CD co m 00 LO { CN CD o � C 'd co 00 0 CIO C ILI - m m CD CEJ Ci]) CD r {1 {} CD C 0 C CD C) 0 C) 0 0 C) 0 0 C) 0 0 Cil N CEJ (\I N N" N N N N N CEJ N N LC) LOi 0 ,h. • u� 0 N coco CD T— CD co m m 12 0 C: � cr- . m 0 U) co N(D 0 -0+- 0_0 > C: C: ' 0 C! L- � 1 0 0 y) a ..t..i 4� 0 _ } 0Ce) '� C 4— (n -r,-&- y_y ��\\\�JJJw •11iff E :3 L- �• C: - F y — 4— LD 0 X- of •V C) .+ • + 0 c Ll.-. C C -4T"' 0 L 4-1 #.1 0 .may co ■ c: t C� L C CU , 0 CL ' C) 0 0 S # ;� � ' (!,p69.IL. M E > 4— -0 0 0 � Q 4� ' C — Cr CIS } C: C k../.elf ( i ,�. -c�0 C�L a)'"N•J c� �•y �.f r c 0 +,L cu 1--j>•r (n 0 4--1 CD r w 1..L E E 0 0 -v Q) _0 0 C: 0 N c") N� 00 :t� co o- M X > (a 0) n U)]V) �yW 4-j C~ C M 0 �. 1R +1I/ ! •V/ C� f L F— LL 4 4c m VI 00 0) Q m CK) Ln 0 L I Ln m N w4t 00, 0 0 mN 00 Ch 0 000 (D 0 0) Ln C� 00 (A LD N LO Ln 46J JJ C:) 0N 4-J CK) C) C) N LO cr 4- 0 CL > cu x m oj 4-J Zi 4--J Ln CL 0 CL CL ra 0i c ci Qj tLa Ln 4-j (A LU co 0 W) Lnd co i kn ro :E -0 0 cx 00 C) tf v ip0 CL 0 CL fA 0 ro (D 4 CL CD M 4-J ilk Vi :3 Ll 0 -0 W � 4-J 4-k 4-1 a (v E id CL 4.j C: E c- 0 C) -0 Vi ce. 0 t- Ln kD LO M r -i qzt 0 w m m m 0 CD m w m Cf'%' r,� N Ln r -I r -I T -i rq rq (N T -A (A to N N ca 'i ,10 Q (D (D 0 C) 0 C) C) C) C) 0 C) 0 0 tD kD 0) 0 CD a 0 0 Q C) (D cl C) C) C) Cl C) (D n m LD Ln 4-1LO u X C) 0 C) C) (Z) 0 0 0 0 1 - % % % N 66 C) � I Lo Lr) CD LO I Ln .W 4-J 73 Ln o p 6 Ln Ln cD r- a Ln in (D N "M Ln Lr) rl- rl% Ln (,- LO C:) LL. fid lzt oct Nt v) vi Ln Lo Ln Ln cn m m m Fri to CL t-0 m VI 00 0) Q m CK) Ln 0 L I Ln m N w4t 00, 0 0 mN 00 Ch 0 000 (D 0 0) Ln C� 00 (A LD N LO Ln 46J JJ C:) 0N 4-J CK) C) C) N LO cr 4- 0 CL > cu x m oj 4-J Zi 4--J Ln CL 0 CL CL ra 0i c ci Qj tLa Ln 4-j (A LU co 0 W) Lnd co i kn ro :E -0 0 cx 00 C) tf v ip0 CL 0 CL fA 0 ro (D 4 CL CD M 4-J ilk Vi :3 Ll 0 -0 W � 4-J 4-k 4-1 a (v E id CL 4.j C: E c- 0 C) -0 Vi ce. 0 LA m m 66 Q) LL. m (A to N N ca 'i -C C) E M w 0 to kD V-1 Ln w m a T--1 0� ddb ro 0) tA Ln m m m Dl C) QD C) 00 'ZF FIT t.6 Ln r- fl- t-�' 00 Ln Q 4-1 - c tn w 1 0 " m � I-, f-, I G) r -i W4 V4 4-J LL :3 Lr) Lrl Ln un r4 r4 rl N rq rq m ro 0 03 fq Ln ul m r -I C) Ljr) 00 C4 4m to ro H w LO m 0 03 U M M " co Lr) 4t m rq (D m 00 t -w U) cc V-1 U 0 C) , C3 Ln (-I tr), %D' M, C:,) rl_, M tD 93) C. f%4 CL 4- C� C) al aw m a) 03 03 CK) r- r-� Ln LO cri M Nt m a) al 00 a) 00 CO in t1-91 w " cr) r- 00 H co LO ri tl " 00 m kD N Oo Do 00 (7) rN rn N Q Vt LO C) 03 X) U H a) Q CF) (D Lr) Cn kJO tD -ze cri r-4 m Ln N oo rl Cl —ra fil M Lr) LD PL, f-, n00 00 00 r -I 03 00 00 00 LO k j 03 r, al 'I o -I 0) m m ro ro m 01 n-) 0-) m m co 0 0 C) C) C) C) ED 0 0 0 C) C3 CD (U w C) (D CD (D C) 0 C) C) C) C) CD (D m u CD CD 0 0 0 C) Q Q C) 0 0 C) 00 70 0 0- i31 Lf) o CD c3 Ln Ln Ln tn w w 0 C) CD (D (D 0 H H m H LO m 19t %41 %t CD 0 Ln 0 N m w H a m LO " r� ry) Ln cF) H m m %D q w m w 4 " w q c) m Zt N Ln o Ln +1 0 > 1 1 � \ % cn N 0 N OL) to LO N W m r -I N m {F}A m 4- (U " N N IN r-4 N N (y) M M Cn M M 0-) 0') -i -0 m m m m m m m 01 m fn r4 r Ln 0 fl m m LO LD 0 0 0 LA C3 N m w C) cr) 00 ro N N M qLJD tD 410 T -i 0 m tD 2� I'D m m 0 r-� tn (-D qzt Irt N U) C) Ln 01 06 01 � % % I I N S % A 03 m N rl- T -q m T-1 " m m m N N m m m Kt co m m ro ro -q x m ro 0 r_ oa c:) in Ln Ln oo oo kD c) tn 4-J C CA qt 1* w m t.0 m in "o 0 cn qt CD 0 Ln 00 Qj -oE v) (D ro a- W M a) a) M al M CrI 0) cr) OLI -I -I -A H H Ir -i -C VA 0 0 a) r r 4_-4 T-1 r T aj x cl (3) Ln Lf) Ln Ln Ln Ln ro oo Ln Ln Ln C) <D LO N N rtl (M r%. r�l Nt N rq m w ,r,t 00 �o 1.0 0 0 �t N 03 CD M T-1 N 94' ( Lo N m H rq M Cn zi' rf� k.0' M' (D' w -i' r4 rT qO' Le) 0 011 rq CD 00 00 00 co 00 01 a) al Ln Ln Ln w Ln Lo Ln Ln Ln Lr) Ln Le) Ln Ch m m m rs, m %-. Qj C> m 4-1 0 CD C) ro a I- u W tD 4 Elqt rIN Qj > C) CD N 0 L- CL 4 E E ai tn 03 00 0 51 V m ci 06 fyi CL 0 00 an +j rq C: 0 0i Ln C:) CO CIO % D tr 0 co ti 0. .S 11 C) Q} M 0 E 0 > m ko m r - T -q lzt U5 r� m N 0 cri 03 CD rn Ln 00 0 N m r- C% cn m m CD to Q1 N V) m r1i LO 0) w " C) Cr) � � % � 6 N � % % % r,�ort I fq % " G4 kD M r -i CLn Ln Lo In Lo xt E r- �D w LO ko Ln Lo C5 kD w Ln tn tD to it r -I 03 U) E N tn CA 0 tn N V) 0 a) V) rN C) m C) 0 (1) 00 03 0 Why N c 4- 0 FCLO c L(:) CL ci rkj rq ri Q� 0 4 4-, o Ln I'D PIN w m C) T-4 N Irl t' �o E +I T-1 V-1 t-1 " H H Ir -i N " " rq N N o C) CD C) o o C:) C) C:) 00 00 u u N CA rl) N N rq N N rq rq m VI 00 0) Q m CK) Ln 0 L I Ln m N w4t 00, 0 0 mN 00 Ch 0 000 (D 0 0) Ln C� 00 (A LD N LO Ln 46J JJ C:) 0N 4-J CK) C) C) N LO cr 4- 0 CL > cu x m oj 4-J Zi 4--J Ln CL 0 CL CL ra 0i c ci Qj tLa Ln 4-j (A LU co 0 W) Lnd co i kn ro :E -0 0 cx 00 C) tf v ip0 CL 0 CL fA 0 ro (D 4 CL CD M 4-J ilk Vi :3 Ll 0 -0 W � 4-J 4-k 4-1 a (v E id CL 4.j C: E c- 0 C) -0 Vi ce. 0 GREAT RIVER CENTER - PROJECT COMPLETION PREPARED BY: BML REVISION DATE: 2118113 Schedule "X- STREETS Item No, I Description Estimated Quantit Contract Unit Price Contract Amount 1 REMOVE CONCRETE CURB 15 LF $io.00 $150.00 2 REMOVE SILT FENCE 1,500 LF $0.60 $900.00 3 COMMON EXCAVATION 1,690 SY $11.00 $18,590.00 4 CLASS 5 AGGREGATE BASE 1,766 -Cy TON $16.00 $26,490-00 5 MILL BITUMINOUS SURFACE 110 SY $12.00 $1,320.00 6 EPO Y PATC H CONCRETE REPAIR 6 E $30.00 $150.00 7 SAW & SEAL CONCRETE CRACK REPAIR 15 EA $30.00 $450.00 8 9 RECLAIM AND REMOVE TYPE MV 3 NON WEARING COURSE MIXTURE (B) 14$277 2,602 SY TON $2.00 $55.00 $28,554.00 $143,110.00 10 TYPE MV 4 WEARING COURSE MIXTURE (B) 1,325 TON $60 00 $79,500.00 II BITUMINOUS MATERIAL FOR TACK COAT 775 GAL $2.50 $1,937.50 12 6'WIDE CONCRETE SIDEWALK, 411 THICK 3,295 SY $30.00 $98,850.00 13 CONCRETE CURB, B618 I LF $25.00 $375.00 14 ADJUST VALVE BOX EA $175.00 $1,925.00 15 ADJUST FRAME AND RING CASTING 10 EA $300-00 $3,000.00 16 PAVEMENT MESSAGE (ARROW) - PAINT 14 EACH $50.00 $700.00 17 4" DOUBLE SOLID LINE YELLOW - PAINT 2,138 LIF $0.16 $34128 18 411 SOLID LINE WHITE - PAINT 1,730 LF $0.08 $138.40 19 4" BROKEN LINE WHITE - PAINT 510 LIF $0.08 $40.80 C I ROSSWALK MARKING (TX61 BLOCKS) - PAINT 648 8F $1.25 $810.00 21 PREPARE AS -BUILT CONSTRUCTION & GRADING PLANS I LS $5,000.00 $53000.00 Schedule "A'- STREETS Overhead for Engineering, Legal and Construction Contigencles Total Schedule "N'- STREETS Schedule "B" - LANDSCAPING AND LIGHTING $412,331.98 $103,083.00 $515,414.98 Item No. Description Estimated Quantity Contract Unit Price Contract Amount 1 LIGHTS = (44-(* .5) 41 EA $2,000.00 $82,000.00 2 SEEDING (MnDOT 260 MIX) 0.5 AC K250.00 $625.00 3 SODDING 5,706 SY $5.00 $28,500.00 4 TREES 112 EA $260.00 $28,000.00 5 COLO RED MULCH (1 /3 YD per TREE) 38 Cy $75.00 $2,350.00 L 6 IRRIGATION I LS $30,000.00 $30,000.00 Schedule "B" - LIGHTING AND LANDSCAPING Overhead for Engineering, Legal and Construction Contigencles Total Schedule "B" - LIGHTING AND LANDSCAPING Total Schedule "N'STREETS Total Schedule "B" LIGHTING AND LANDSCAPING TOTAL ALL SCHEDULES SUMMARY: Construction Costs Overhead for Engineering, Legal and Construction Configencies $5842306.98 $146,076.75 TOTAL PROJECT COSTS $730,383.73 $171,975.00 $42,993.75 $2143968.75 $515,414.98 $2142968.75 $730p383.73 _• " '�� • Ir df 16 a IN 14:82 .0, IL IF 1F" w 0-1030 18 219 11 f"-252-00301 0 I lWim- 1116,11111mill! :8; r 4.4 J _76 L _ °p ■. ■1�■�■ p: r _ I �. - b 'i' l - 4•' !_ .. r *rf b �� Tax: 67,452.66 rr% . l�X i z 118-239-000( Spec.: ', VT 7.35ac.. �dj i., ■�,`s+ q�T -___- _* _Not to pari In t. IF 20,934.23 F n k � _ � Total: $182,005 .0 jr r �-, �. , � w � .�. e. I.Bal.* * 1510 2 6.5 " p a fi �� • . - 4 - a • 6 ti. r t F M . , " ,s ■ ` HFUSM NE P� Mi S T' N E B239-1 �X , or Lu -y — s 1 - . _'# - deo ■ .1•�L ■ + ' - e. ■ ,M _ til r _ W - ■ ! - + i Z2ILa it I■I, _ --d._ #1 f445" 00)(i - A i . n z + n y Igo uXm IL fjo 1'1'r8'2'5 2DO 2. Oil �,O IRA E a 8266001 P�l, Mk J Y-23 118-252-03020 y T # , ati - 2.72ac. rr � �. 101 ol LAAM AN , Nt to be paid curr- ar- le of IF w ■t r a ! r �p y p y r � F a � ti 101 41 Ir k I � ` Y I ' 1 X i � _,. � - 'X-. ■ l.:� ti � -• - a ��.. Wy Ma. � �� F e. ■ v, -n 0.1 1k .� IIIF L al • M ■ n a' a� + 1 U 2 6G s ; » - a 0 2 -3 2 -3 Oil �� ,ip M � :� 4 • {,, T ' ;W, 'x I' ., ■ ., '" W 1 �. ■ ■Yt * W x X" a- „ • "Rlii "yr' r e, n 41 18-252-002010 i ir 5.1 4ac.. it. w k IF 8.7 3 c. P i a i , vk IF IF Tax 41 ,- $ 741183.95 I X� 'I412 3�0 1 ` -- - 118-266- Spec. # 93,450.68 k t r ei P e n.i y ■ °� .,! f n m ° ' �1 3.91 a rw o ,637.33 !P 1 IF a�14 29, 13 2.69 A14 ..n _ forfc Int.: 232921.12 I n t.: 49,547-22 i e ■ - # ■ ■ ri ' Total: $206,193.08TI.912.271 _ _-- ,° p-11 t� SDi■ Bal■■ 9.952. % �I 1 * Fi I I I �� " ■:.. _. - - - _