HomeMy WebLinkAboutTHE INN AT CITY PARK, 1734 WEST MOUNTAIN AVENUE - PDP - 43-05 - CORRESPONDENCE - (5)11 O RW aLw`
Anne As en - Re: street pavingPa e 1
From: Matt Baker
To: Anne Aspen
Date: 10/05/2005 7:40:10 AM
Subject: Re: street paving
Anne —
Five years ago, I met with the neighborhood and gave them an SID proposal. However, they declined,
most likely because of the cost and the City's inability to contribute. I still have the preliminary report.
Construction costs have increased since then, so the old estimates are low.
I'm free this afternoon if you want to come by and discuss.
—Matt
>>> Anne Aspen 10/4 5:28 pm >>>
Hi Matt,
I'm doing some research on behalf of the neighborhood near W. Mountain and Frey Avenue across from
City Park and east of the cemetary. They have dirt roads. Some of them like that. Some don't. I've
discovered that since this 1925-ish subdivision wasn't annexed into the City until 1967, that they will be
voluntarily responsible for their own street improvements with an SID, except where a property
redevelops. I'm guessing that they didn't bring the streets up to standards before now because of some
existing tricky storm drainage issues that will jack up the price tag a bunch, and because they like the
'rural' feel.
Where you come in is that I am trying to give them some information that they can use should they decide
to move forward with the improvements at some point (it ain't so rural anymore —traffic kicks up a lot of
dust now). A few people have pointed me to you because apparently you were around during the paving
of Buckingham, Alta Vista and/or Andersonville areas. Do you have any words to the wise that I can pass
along? I'm hoping to tie this one up by the end of the week if you have a chance to respond.
Thanks Matt,
Anne
4
11,439.54
800.77
1,634.22
2,434.99
9,80laWt1
12,539.60
877.77
1,448.99
2,326.76
11,090.61
5
9,805.32
686.37
1,634.22
2,320.59
8,171.10
11,090.61
776.34
1,550.42
2,326.76
9,540.19
6
8.171.10
511.98
1,634.22
2,206.20
6,536.88
9,540.19
667.81
1,658.95
.2,326.7.6
7,881.24
7
6,536.68
457.58
1,634.22
2,091.80
4,902.66
7,881.24
551.69
1,775.07
2,326.76
6,106.17
8
4,902.66
343.19
1,634.22
1,977.41
3,268.44
6,106.17
427.43
1,899.33
2,326.76
4,206.84
9
3,268.44
228.79
1,634.22
1,863.01
1,634.22
4,206.84
294.48
2,032.28
2,326.76
2,174.56
10
1,634.22
114.40
1,634.22
1,748.62
0.00
2,174.56
152.22
2,174.54
2,326.76
0.02
Total
6,291.75
16,342.20
22,633.95
6,925.42
16,342.18
23,267.60
Page 7
Term (years) 10
Interest Rate 7.00%
Amount $16,342.20
Method 1. Equal Principal Payments
Beginning
Balance Interest
Total
1 16,342.20
2 14,707.98
3 13,073.76
4 11,439.54
5 9,805.32
6 8,171.10
7 6,536.88
8 4,902.66
9 3,268.44
10 1,634.22
1,143.95
1,029.56
915.16
800.77
686.37
571.98
457.58
343.19
228.79
114.40
Sheetl
Total Remaining
Principal Payment Principal
1,634.22
2,778.17
14,707.98
1,634.22
2,663.78
13,073.76
1.634.22
2,549.38
11,439.54
1.634.22
2,434.99
9,805.32
1,634.22
2,320.59
8,171.10
1,634.22
2,206.20
6,536.88
1,634.22
2,091.80
4,902.66
1,634.22
1,977.41
3,268.44
1,634.22
1,863.01
1,634.22
1,634.22
1,748.62
0.00
6,291.75 16,342.20 22,633.95
Term (years) 10
Interest Rate 7.00%
Amount $16,342.20
Method 1. Equal Principal Payments
Beginning
Balance
Interest
1 16, 342.20
1,143.95
2 14,707.98
1,029.56
3 13,673.76
915.16
Total
Remaining
Principal
Payment
Principal
1,634.22
2,778.17
14,707.98
1,634.22
2,663.78
13,073.76
1,634.22
2,549.38
11,439.54
Page 6
Method 2. Equal Total Payments
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
16.342.20
1,143.95
1,182.81
2,326.76
15,159.39
15,159.39
1,061.16
1.265.60
2,326.76
13,893.79
13,893.79
972.57
1,354.19
2,326.76
12,539.60
12,539.60
877.77
1,448.99
2,326.76
11,090.61
11,090.61
776.34
1,550.42
2,326.76
9,540.19
9,540.19
667.81
1,658.95
2,326.76
7,881.24
7,881.24
551.69
1.775.07
2,326.76
6,106.17
6,106.17
427.43
1,899.33
2,326.76
4,206.84
4,206.84
294.48
2,032.28
2,326.76
2,174.56
2,174.56
152.22
2,174.54
2,326.76
0.02
6,925.42 16,342.18 23,267.60
Method 2. Equal Total Payments
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
16, 342.20
1,143.95
1,182.81
2,326.76
15,159.39
15,159.39
1,061.16
1,265.60
2,326.76
13,893.79
13,893.79
972.57
1,354.19
2,326.76
12,539.60
Owner 9. Term (years) 10
Interest Rate 7.00%
Amount $18,158.00
Sheetl
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
18,158.00
1,271.06
1,815.80
3,086.86
16,342.20
18,158.00
1,271.06
1,314.23
2,585.29
16,843.77
2
16,342.20
1,143.95
1,815.80
2,959.75
14,526.40
16,843.77
1,179.06
1,406.23
2,585.29
15,437.54
3
14,526.40
1,016.85
1,815.80
2,832.65
12,710.60
15,437.54
1,080.63
1,504.66
2,585.29
13,932.88
4
12,710.60
889.74
1,815.80
2,705.54
10,894.80
13,932.88
975.30
1,609.99
2,585.29
12,322.89
5
10,894.80
762.64
1,815.80
2,578.44
9,079.00
12,322.89
862.60
1,722.69
2,585.29
10,600.21
6
9,079.00
635.53
1,815.80
2,451.33
7,263.20
10,600.21
742.01
1,843.28
2,585.29
8,756.93
7
7,263.20
508.42
1,815.80
-2,324.22
5,447.40
8,756.93
612.99
1,972.30
2,585.29
6,784.63
8
5,447.40
381.32
1,815.80
2,197.12
3,631.60
6,784.63
474.92
2,110.37
2,585.29
4,674.26
9
3,631.60
254.21
1,815.80
2,070.01
1,815.80
4,674.26
327.20
2,258.09
2,585.29
2,416.17
10
1,815.80
127.11
1,815.80
1,942.91
0.00
2,416.17
169.13
2,416.16
2,585.29
0.01
Total 6,990.83 18,158.00 25,148.83
Owner 10. Term (years) 10
Interest Rate 7.00%
Amount $23,968.56
7,694.91 18,157.99 25,852.90
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
23,968.56
1,677.80
2,396.86
4,074.66
21,571.70
23,968.58
1,677.80
1,734.78
3,412.58
22,233.78
2
21,571.70
1,510.02
2,396.86
3,906.88
19,174.85
22,233.78
1,556.36
1,856.22
3,412.58
20,377.56
3
19,174.85
1,342.24
2,396.86
3,739.10
16,777.99
20,377.56
1,426.43
1,986.15
3,412.58
18,391.41
4
16,777.99
1,174.46
2,396.86
3,571.32
14,381.14
18,391.41
1,287.40
2,125.18
3,412.58
16,266.23
5
14,381.14
1,006.68
2,396.86
3,403.54
11,984.28
16,266.23
1,138.64
2,273.94
3,412.58
13,992.29
6
11,984.28
838.00
2,396.86
3,235.76
9,587.42
13,992.29
979.46
.2,433.12
3,412.58
11,559.17
7
9,587.42
671.12
2,396.86
3,067.98
7,190.57
11,559.17
809.14
2,603.44
3,412.58
8,955.73
8
7,190.57
503.34
2,396.86
2,900.20
4,793.71
8,955.73
626.90
2,785.68
3,412.58
6,170.05
9
4,793.71
335.56
2,396.86
2,732.42
2,396.86
6,170.05
431.90
2,980.68
3,412.58
3,189.38
10
2,398.86
167.78
2,396.86
2,564.64
0.00
3,189.38
223.26
3,189.32
3,412.58
0.05
Total 9,227.90 23,968.56 33,196.46 10,157.29 23,968.51 34,125.80
Page 5
Owner 7. Term (years) 10
Interest Rate 7.00%
Amount $17,250.10
Sheetl
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
17,250.10
1,207.51
1,725.01
2,932.52
15,525.09
17,250.10
1,207.51
1,248.52
2,456.03
16,001.58
2
15,525.09
1,086.76
1,725.01
2,811.77
13,800.08
16,001.58
1,120.11
1,335.92
2,456.03
14,665.66
3
13,800.08
966.01
1,725.01
2,691.02
12,075.07
14,665.66
1,026.60
1,429.43
2,456.03
13,236.22
4
12,075.07
845.25
1,725.01
2,570.26
10,350.06
13,236.22
926.54
1,529.49
2,456.03
11,706.73
5
10,350.06
724.50
1,725.01
2,449.51
8,625.05
11,706.73
819.47
1,636.56
2,456.03
10,070.17
6
8,625.05
603.75
1,725.01
2,328.76
6,900.04
10,070.17
704.91
1,751.12
2,456.03
8,319.05
7
6,900.04
483.00
1,725.01
2,208.01
5,175.03
8,319.05
582.33
1,873.70
2,456.03
6,445.36
8
5,175.03
362.25
1,725.01
2,087.26
3,450.02
6,445.36
451.17
2,004.86
2,456.03
4,440.50
9
3,450.02
241.50
1,725.01
1,966.51
1,725.01
4,440.50
310.84
2,145.19
2,456.03
2,295.31
10
1,725.01
120.75
1,725.01
1,845.76
(0.00)
2,295.31
160.67
2,295.36
2,456.03
(0.05)
Total
6,641.29
17,250.10
23,891.39
7,310.15
17,250.15
24,560.30
Owner 8. Term (years) 10
Interest Rate 7.00%
Amount $41,763.40
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
41,763.40
2,923.44
4,176.34
7,099.78
37,587.06
41,763.40
2,923.44
3,022.73
5,946.11
38,740.67
2
37,587.06
2,631.09
4,176.34
6,807.43
33,410.72
38,740.67
2,711.85
3,234.32
5,946.17
35,506.34
3
33,410.72
2,338.75
4,176.34
6,515.09
29,234.38
35,506.34
2,485.44
3,460.73
5,946.17
32,045.62
4
29,234.38
2,046.41
4,176.34
6,222.75
25,058.04
32,045.62
2,243.19
3,702.98
5,946.17
28,342.64
5
25,058.04
1,754.06
4,176.34
5,930.40
20,881.70
28,342.64
1,983.98
3,962.19
5,946.17
24,380.46
6
20,881.70
1,461.72
4,176.34
5,638.06
16,705.36
24,380.46
1,706.63
4,239.54
5,946.17
20,140.92
7
16,705.36
1,169.38
4,176.34
5,345.72
12,529.02
20,140.92
1,409.86
4,536.31
5,946.17.
15,604.61
8
12,529.02
877.03
4,176.34.
5,053.37
8,352.68
15,604.61
1,092.32
4,853.85
5,946.17
10,750.77
9
8,352.68
584.69
4,176.34
4,761.03
4,176.34
10,750.77
752.55
5,193.62
5,946.17
5,557.15
10
4,178.34
292.34
4,176.34
4,468.68
-
5,557.15
389.00
5,557.17
5,946.17
(0.02)
Total
16,078.91
41,763.40
57,842.31
17,698.28
41,763.42
59,461.70
Page 4
Owner 5. Term (years) 10
Interest Rate 7.00%
Amount $21,426.44
Sheetl
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
21,426.44
1,499.85
2,142.64
3,642.49
19,283.80
21,426.44
1,499.85
1,550.79
3,050.64
19,875.65
2
19,283.80
1,349.87
2,142.64
3,492.51
17,141.15
19,875.65
1.391.30
1,659.34
3.050.64
18,216.31
3
17,141.15
1,199.88
2,142.64
3,342.52
14,998.51
18,216.31
1,275.14
1,775.50
3,050.64
16,440.81
4
14,998.51
1,049.90
2,142.64
3,192.54
12,855.86
16,440.81
1,150.86
1,899.78
3,050.64
14,541.02
5
12,855.86
899.91
2,142.64
3,042.55
10,713.22
14,541.02
1,017.87
2,032.77
3,050.64
12,508.26
6
10,713.22
749.93
2,142.64
2,892.57
8,570.58
12,508.26
875.58
2,175.06
3,050.64
10,333.19
7
8,570.58
599.94
2,142.64
2,742.58
6,427.93
10,333.19
723.32
2,327.32
3,050.64
8,005.88
8
6,427.93
449.96
2,142.64
2,592.60
4,285.29
8,005.88
560.41
2,490.23
3,050.64
5,515.65
9
4,285.29
299.97
2,142.64
2,442.61
2,142.64
5,515.65
386.10
2,664.54
3,050.64
2,851.10
10
2,142.64
149.99
2,142.64
2,292.63
(0.00)
2,851.10
199.58
2,851.06
3,050.64
0.04
Total 8,249.18 21,426.44 29,675.62
Owner 6. Term (years) 10
Interest Rate 7.00%
Amount $15,434.30
9,080.00 21,426.40 30,506.40
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
15,434.30
1,080.40
1,543.43
2,823.83
13,890.87
15,434.30
1,080.40
1,117.10
2,197.50
14,317.20
2
13,890.87
972.36
1,543.43
2,515.79
12,347.44
14,317.20
1,002.20
1,195.30
2,197.50
13,121.91
3
12,347.44
864.32
1,543.43
2,407.75
10,804.01
13,121.91
918.53
1,278.97
2,197.50
11,842.94
4
10,804.01
756.28
1,543.43
2,299.71
9,260.58
11,842.94
829.01
1,368.49
2,197.50
10,474.44
5
9,260.58
648.24
1,543.43
2,191.67
7,717.15
10,474.44
733.21
1.464.29
2,197.50
9,010.16
6
7,717.15
540.20
1,543.43 .
2,083.63
6,173.72
9,010.16
630.71
1,566.79
2,197.50
7,443.37
7
6,173.72
432.16
1,543.43
1,975.59
4,630.29
7,443.37
521.04
1,676.46
2,197.50
5,766.90
8
4,630.29
324.12
1,543.43,
1,867.55
3,086.86
5,766.90
403.68
1,793.82
2.197.50
3,973.08
9
3,086.86
216.08
1,543.43
1,759.51
1,543.43
3,973.08
278.12
1,919.38
2,197.50
2,053.70
10
1,543.43
108.04
1,543.43
1,651.47
(0.00)
2,053.70
143.76
2,053.74
2,197.50
(0.04)
Total 5,942.21 15,434.30 21,376.51 6,540.66 15,434.34 21,975.00
Page 3
Owner 3. Term (years) 10
Interest Rate 7.00%
Amount $10,894.80
Method 1. Equal Principal Payments
Beginning
Balance Interest
Sheet1
Total Remaining
Principal Payment Principal
Method 2. Equal Total Payments
Beginning Total Remaining
Balance Interest Principal Payment Principal
1
10,894.80
762.64
1,089.48
1,852.12
9,805.32
10,694.80
762.64
788.53
1,551.17
10,106.27
2
9,805.32
686.37
1,089.48
1,775.85
8,715.84
10,106.27
707.44
843.73
1,551.17
9,262.53
3
8,715.84
610.11
1,089.48
1,699.59
7,626.36
9,262.53
648.38
902.79
1,551.17
.8,359.74
4
7,626.36
533.85
1,089.48
1,623.33
6,536.88
8,359.74
585.18
965.99
1,551.17
7,393.75
5
6,536.88
457.58
1,089.48
1,547.06
5,447.40
7,393.75
517.56
1,033.61
1,551.17
6,360.15
6
5,447.40
381.32
1,089.48
1,470.80
4,357:92
6,360.15
445.21
1,105.96
1,551.17
5,254.19
7
4,357.92
305.05
1,089.48
1,394.53
3,268.44
5,254.19
367.79
1,183.38
1,551.17
4,070.81
8
3,268.44
228.79
1,089.48
1,318.27
2,178.96
4,070.81
284.96
1,266.21
1,551.17
2,804.60
9
2,178.96
152.53
1,089.48
1,242.01
1,089.48
2,804.60
196.32
1,354.85
1,55.1.17
1,449.75
10
1,089.48
76.26
1,089.48
1,165.74
0.00
1,449.75
101.48
1,449.69
1,551.17
0.06
Total 4,194.50 10,894.80 15,089.30
Owner 4. Term (years) 10
Interest Rate 7.00%
Amount $10,894.80
Method 1. Equal Principal Payments
Beginning
Balance Interest
Total Remaining
Principal Payment Principal
4,616.96 10,894.74 15,511.70
Method 2. Equal Total Payments
Beginning Total Remaining
Balance Interest Principal Payment Principal
1
10,894.80
782.64
1,089.48
1,852.12
9,805.32
10,894.80
2
9,805.32
686.37
1,089.48
1,775.85
8,715.84
10,106.27
3
8,715.84
610.11
1,089.48
1,699.59
7,626.36
9,262.53
4
7,626.36
533.85
1,089.48
1,623.33
6,536.88
8,359.74
5
6,536.88
457.58
1,089.48
1,547.06
5,447.40
7,393.75
6
5,447.40
381.32
1,089.48
1,470.80
4,357.92
8,360.15
7
4,357.92
305.05
1,089.48,
1,394.53
3,268.44
5,254.19
8
3,268.44
228.79
.1,089.48
1,318.27
2,178.96
4,070.81
9
2,178.96
152.53
1,089.48
1,242.01
1,089.48
2,804.60
10
1,089.48
76.26
1,089.48
1,165.74
0.00
1,449.75
Total 4,194.50 10,894.80 15,089.30
Page 2
762.64
707.44
648.38
585.18
517.56
445.21
367.79
284.96
196.32
101.48
788.53
843.73
902.79
965.99
1,033.61
1,105.96
1,183.38
1,266.21
1,354.85
1,449.69
1,551.17
1,551.17
1,551.17
1,551.17
1,551.17
1,551.17
1,551.17
1,551.17
1,551.17
1,551.17
4,616.96 10, 694.74 15,511.70
10,106.27
9,262.53
8,359.74
7,393.75
6,360.15
5,254.19
4,070.81
2,804.60
1,449.75
0.06
Owner 1.
Term (years)
10
Sheet'!
Interest Rate
7.00%
Amount
$16,342.20
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
16,342.20
1,143.95
1,634.22
2,778.17
14,707.98
16,342.20
1,143.95
1,182.81
2,326.76
15,159.39
2
14,707.98
1,029.56
1,634.22
2,663.78
13,073.76
15,159.39
1,061.16
1,265.60
2,326.76
13,893.79
3
13,073.76
915.16
1,634.22
2,549.38
11,439.54
13,893.79
972.57
1,354.19
2.326.76
12,539.60
4
11,439.54
800.77
1,634.22
2,434.99
9,805.32
12,539.60
877.77
1,448.99
2,326.76
11.090.61
5
9,805.32
686.37
1,634.22
2,320.59
8,171.10
11,090.61
776.34
1,550.42
2,326.76
9,540.19
6
8,171.10
571.98
1,634.22
2,206.20
6,536.88
9,540.19
667.81
1,658.95
2,326.76
7,881.24
7
6,536.88
457.58
1,634.22
2,091.80
4,902.66
7,881.24
651.69
1,775.07
2,326.76
6,106.17
8
4,902.66
343.19
1,634.22
1,977.41
3,268.44
6,106.17
427.43
1,899.33
2,326.76
4,206.84 .
9
3,268.44
228.79
1,634.22
1,863.01
1,634.22
4,206.84
294.48
2,032.28
2,326.76
2,174.56
10
1,634.22
114.40
1,634.22
1,748.62
0.00
2,174.56
152.22
2,174.54
2,326.76
0.02
Total 6,291.75 16,342.20 22,633.95
Owner 2. Term (years) 10
Interest Rate 7.00%
Amount $16,342.20
6,925.42 16,342.18 23,267.60
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal -
Balance
Interest
Principal
Payment
Principal
1
16,342.20
1,143.95
1,634.22
2,778.17
14,707.98
16,342.20
1,143.95
1,182.81
2,326.16
15,159.39
2
14,707.98
1,029.56
1,634.22
2,663.78
13,073.76
15,159.39
1,061.16
1,265.60
2,326.76
13,893.79
3
13,073.76
915.16
1,634.22
2,549.38
11,439.54
13,893.79
972.57
1,354.19
2,326.76
12,539.60
4
11,439.54
800.77
1,634.22
2,434.99
9,805.32
12,539.60
877.77
1,448.99
2,326.76
11,090.61
5
9,805.32
686.37
1,634.22
2,320.59
8,171.10
11,090.61
776.34
1,550.42
2,326.76
9,540.19
6
8,171.10
571.98
1,634.22
2,206.20
6,536.88
9,540.19
667.81
1,658.95
2,326.76.
7,881.24
7
6,536.88
457.58
1,634.22
2,091.80
4,902.66
7,881.24
551.69
1,775.07
2,326.76
6.106.17
8
4,902.66
343.19
1,634.22
1,977.41
3,268.44
6,106.17
427.43
1,899.33
2,326.76
4,206.84
9
3,268.44
228.79
1,634.22
1,863.01
1,634.22
4,206.84
294.48
2,032.28
2,326.76
2,174.56
10
1,634.22
114.40
1,634.22
1,748.62
0.00
2,174.56
152.22
2,174.54
2,326.76
0.02
Total 6,291.75 16,342.20 22,633.95
6,925.42 16,342.18 23,267.60
Page 1
O � �
J
Os
R
A
S%
P
s'
O
�
\" 1
'w
�
6
$
ai
i
N
i
O
A
i
n
L
a
w
e
EXHIBIT "A"
James L. Arvidson
525 W. S'h Street
Loveland, CO 80537
LOT # 9 & 10 and North 18 Feet of lot 8
PLAT OF FREY SUBDIVISION Being a part of NE '/< of SW '/< Section 10 T7N R69 W
of 6' PM.
EXHIBIT "A"
Sophia A. Emmanovilides
114 Frey Avenue
Fort Collins, CO 80521
LOT # South 32 feet of lot 8
PLAT OF FREY SUBDIMION Being a part of NE'/4 of SW '/< Section 10 T7N R69W
of 6 h PM.
EXHIBIT "A"
Sophia A., George C. & Akrevoe K. Emmanovilides
114 Frey Avenue
Fort Collins, CO 80521
LOT# 6&7
PLAT OF FREYSUBDIVISIONBeing a part of NE'/4 of SW IA Section 10 T7N R69W
of 6' PM.
EXHIBIT "A"
Frank Finley Cook, Jr.
2612 Farnell
Fort Collins, CO 80524
LOT # West 81 feet of Lots 4 & 5
PLAT OF FREYSUBDIMION Being a part of NE '/< of SW IASection 10 T7N R69W
of 6" PM.
EXHIBIT "A"
David G. & Karen Fowler — Gillard
1734 W. Mountain Avenue
Fort Collins, CO 80521
LOT # 2 & 3, less East 15 feet of Lot 2
PLAT OF FREYSUBDIVISIONBeing a part of NE'/4'of SW '/4 Section 10 T7N R69W
of 6" PM.
EXHIBIT "A"
Nancy Frederick
1801 Laporte Avenue
Fort Collins, CO 80521
LOT # North 95 feet of Lot 18
PLAT OF FREYSUBDMSION Being a part of NE '/4 of SW IASection 10 T7N R69W
of 6 h PM.
EXHIBIT "A"
Karen g Wilken
143N. Frey Avenue
Fort Collins, CO 80521
LOT # 18
PLAT OF FREY SUBDIHSION Being a part ofNE'/4 of SW '%4 Section 10 T7N R69W
of 6`' PM.
EXHIBIT "A"
Jeffrey D. Lebesch & Kimberley Jordan
129 Frey Avenue
Fort Collins, CO 80521
LOT # 19 & 20
PLAT OF FREY SUBDIVISION Being a part ofNE'/< of SW'/< Section 10 T7N R69W
of 6" PM.
EXHIBIT "A"
Donna L. Lecourt
107N. Frey Avenue
Fort Collins, CO 80521
LOT # East 115 feet of Lot 21
PLAT OF FREYSUBDIPTSION Being a part of NE '/4 of SW '/4 Section 10 T7N R69W
of 6' PM.
EXHIBIT "A"
Ann Marie & James L. Hindman
105 North Frey Avenue
Fort Collins, CO 80521
LOT # East 115 feet of Lot 22
PLAT OF FREY SUBDIVISION Being a part of NE '/< of SW '/< Section 10 T7N R69W
of 6"' PM.
EXHIBIT "A"
Donald R. & Kate D. Eisenschmid
103 N. Frey Avenue
Fort Collins, CO 80521
LOT # North % of Lot 1
PLAT OF FREY SUBDIVISION Being a part of NE'/< of SW '/< Section 10 T7N R69W
of 6`' PM.
EXHIBIT "A"
Carol A. Grant
363 S. Grant St.
Denver, CO 80209
LOT # South %: of Lot 1
PLAT OF FREY SUBDIVISION Being a part of NE'/4 of SW '/4 Section 10 T7N R69W
of 6t' PM.
recordation of this Petition and Waiver, in all appropriate public offices for real property
in Larimer County, Colorado, relating to the Property. The undersigned Petitioner hereby
covenants to include such restriction in any documents transferring any interest in the
Property to another to the end that such transferee has notice that such transferee is bound
by such restrictions. The City shall have the right to seek specific performance of the
requirements of this paragraph.
WAIVER
The undersigned Petitioner, by execution hereof, hereby waives any and all of the
provisions of Article III of Chapter 22 of the Code relating to or requiring public
hearings, notices, publications, letting of bids, and all other procedural aspects of the
creation of the proposed district, the construction of the improvements, and the levying of
assessments therefor, assessments as set forth in Section 22-90 of the Code, the
maximum cost of improvements as set forth in Section 22-36 of the Code, the provisions
of Section 22-8;1 of the Code relating to apportionment of costs of street intersection
improvements, and any right to challenge the manner or amount of the assessments to be
made against real property in the proposed district, and further, the undersigned Petitioner
does hereby agree that the full amount of assessments against the real property set forth
in the legal documents creating the proposed district shall be made to pay the costs
incurred for the improvements in the said district. The Petitioner does hereby agree to
hold the City harmless from any loss incurred by the Petitioner or third parties should the
City fail to create or fund the proposed district. Any requirements of Article III of
Chapter 22 of the Code deemed not waived hereby because of lack of specificity shall in
no manner affect the valid waiver of requirements specifically stated herein. The
aforesaid waiver may not be withdrawn after it has been submitted to the Council for
consideration. This Petition may be amended, however, after such submission with the
consent of the City Manager for the purpose of adding additional waivers.
STATE OF COLORADO)
PROPERTY OWNER(S)
) ss.
COUNTY OF LARIMER)
The foregoing instrument was acknowledged before me this
19_, by
herein above set forth.
Witness my hand and official seal.
My Commission Expires:
day of
as
for the purpose
Notary Public
PETITION AND WAIVER
OF A PROPERTY OWNER FOR THE ORGANIZATION OF A SPECIAL
IMPROVEMENT DISTRICT FOR CERTAIN STREET, CURB AND GUTTER,
DRAINAGE, AND IRRIGATION DITCH IMPROVEMENTS, BETWEEN AND
ADJACENT TO FREY SUBDIVISION, WITHIN THE CITY OF FORT COLLINS,
COLORADO.
To the Honorable City Council of the City of Fort Collins
The undersigned Petitioner, being the owner of property described on Exhibit
"A", attached hereto and by this reference made a part hereof ("the Property"),
respectfully petitions the City Council ("the Council") of the City of Fort Collins ("the
City") to institute the necessary proceedings to authorize the passage and adoption of an
ordinance organizing certain improvements and certain lots and lands abutting thereon
into a special improvement district under the provisions of Article III of Chapter 22 of the
Code of the City ("the Code") relating to local public improvements, for the purpose of
ordering certain improvements in said proposed district in accordance with such
provisions of the Code and in accordance with the plans and specifications approved by
Council.
DISTRICT IMPROVEMENTS
District improvements will consist generally of reconstruction and asphalt paving
of Frey Street within the Frey Subdivision, including earthwork, curb and gutter, drainage
improvements, paving and other necessary appurtenances.
ASSESSMENTS
The costs of acquiring, constructing, or otherwise installing the foregoing
improvements in the District shall be assessed against the Property on the basis of each of
lots 1 through 13 of the Frey Subdivision, sharing equally in the costs, and an estimate of
such costs to be more fully described in the estimate to be prepared pursuant to Section
22-35 of the Code.
The entire unpaid principal of such assessment, together with interest
accruing thereon to the next assessment interest payment date (except to the extent that
the interest on any bonds to be issued by the City for the proposed district has been
capitalized through such date), shall be immediately due and payable by the seller or
transferor thereof prior to the sale or transfer of any lot, tract, or parcel, unless the
purchaser or transferee thereof shall acknowledge, in writing, receipt of notice that the
seller or transferor is not paying such assessment in full prior to such sale or transfer and
that such assessment against any lot, tract, or parcel shall continue to be a lien thereon.
The restriction of this paragraph shall be deemed to constitute a covenant of the
undersigned petitioner running with the Property and shall be binding upon said
Petitioner and any subsequent owner of the Property. The undersigned Petitioner hereby
covenants to take all steps necessary to assure that the restrictions contained in this
paragraph will be binding upon all owners, from time to time, of the Property, including
Pf IC& CUPs,,,P ANP CUMp WITH AffACH P WALK
30' FLOW LM fo FLOW LN
Owner 9. Term (years) 10
Interest Rate 7.00%
Amount $18,158.00
Sheetl
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
18,158.00
1,271.06
1,815.80
3,086.86
16,342.20
18,158.00
1,271.06
.1,314.23
2,585.29
16,843.77
2
16,342.20
1,143.95
1,815.80
2,959.75
14,526.40
16,843.77
1,179.06
1,406.23
2,585.29
15,437.64
3
14,526.40
1,016.85
1,815.80
2,832.65
12,710.60
15,437.54
1,080.63
1,504.66
2,585.29
13,932.88
4
12,710.60
889.74
1,815.80
2,705.54
10,894.80
13,932.88
975.30
1,609.99
2,585.29
12,322.89
5
10,894.80
762.64
1,815.80
2,578.44
9,079.00
12,322.89
862.60
1,722.69
2,585.29
10,600.21
6
9,079.00
635.53
1,815.80
2,451.33
7,263.20
10,600.21
742.01
1,843.28
2,585.29
8,756.93
7
7,263.20
508.42
1,815.80
2,324.22
5,447.40
8,756.93
612.99
1,972.30
2,585.29
6,784.63
8
5,447.40
381.32
1,815.80
2,197.12
3,631.60
6,784.63
474.92
2,110.37
2,585.29
4,674.26
9
3,631.60
254.21
1,815.80
2,070.01
1,815.80
4,674.26
327.20
2,258.09
2,585.29
2,416.17
10
1,815.80
127.11
1,815.80
1,942.91
0.00
2,416.17
169.13
2,416.16
2,585.29
0.01
Total
6,990.83
18,158.00
25,148.83
7,694.91
18,157.99
25,852.90
Owner 10.
Term (years)
10
Interest Rate
7.00%
Amount
$23,968.56
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
23,968.56
1,677.80
2,396.86
4,074.66
21,571.70
23,968.56
1,677.80
1,734.78
3,412.56
22,233.78
2
21,571.70
1,510.02
2,396.86
3,906.88
19,174.85
22,233.78
1,556.36
1,856.22
3,412.58
20,377.56
3
19,174.85
1,342.24
2,396.86
3,739.10
16,777.99
20,377.56
1,426.43
1,986.15
3,412.58
18,391.41
4
16,777.99
1,174.46
2,396.86
3,571.32
14,381.14
18,391.41
1,287.40
2,125.18
3,412.58
16,266.23
5
14,381.14
1,006.68
2.396.86
3,403.54
11,984.28
16,266.23
1,138.64
2,273.94
3,412.58
13,992.29
6
11,984.28
838.90
2,396.86
3,235.76
9,587.42
13,992.29
979.46
2,433.12
3,412.58
11,559.17
7
9,587.42
671.12
2,396.86
3,067.98
7,190.57
11,559.17
809.14
2,603.44
3,412.58
8,955.73
8
7,190.57
503.34
2,396.86
2,900.20
4,793.71
8,955.73
626.90
2.785.68
3,412.58
6,170.05
9
4,793.71
335.56
2,396.86
2,732.42
2,396.86
6,170.05
431.90
2,980.68
3,412.58
3,189.38
10
2,396.86
167.78
2,396.86
2,564.64
0.00
3,189.38
223.26
3,189.32
3,412.58
0.05
Total
9,227.90 "
23,968.56
33,196.46
10,157.29
23,968.51
34,125.80
Page 5
Owner 7. Term (years) 10
Interest Rate 7.00%
Amount $17,250.10
Sheetl
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
17,250.10
1,207.51
1,725.01
2,932.52
15,525.09
17,250.10
1,207.51
1,248.52
2,456.03
18,001.58
2
15,525.09
1,086.76
1,725.01
2,811.77
13,800.08
16,001.58
1,120.11
1,335.92
2,456.03
14,665.86
3
13,800.08
986.01
1,725.01
2,891.02
12.075.07
14,685.68
1,028.80
1,429.43
2,456.03
13,236.22
4
12,075.07
845.25
1,725.01
2,570.28
10,350.08
13,236.22
928.54
1,529.49
2,456.03
11,706.73
5
10,350.06
724.50
1,725.01
2,449.51
8,625.05
11,706.73
8119.47
1,636.56
2,456.03
10,070.17
6
8,625.05
603.75
1,725.01
2,328.76
6,900.04
10,070.17
704.91
1,751.12
2,456.03
8,319.05
7
6,900.04
483.00
1,725.01
2,208.01
5,175.03
8,319.05
582.33
1,873.70
2,456.03
6,445.36
8
5,175.03
362.25
1,725.01
2,087.26
3,450.02
6,445.36.
451.17
2,004.86
2,456.03
4,440.50
9
3,450.02
241.50
1,725.01
1,966.51
1,725.01
4,440.50
310.84
2,145.19
2,456.03
2,295.31
10
1,725.01
120.75
1,725.01
1,845.76
(0.00)
2,295.31
160.67
2,295.36
2,456.03
(0.05)
Total
6,641.29
17,250.10
23,891.39
7,310.15
17,250.15
24,560.30
Owner 8. Term (years) 10
Interest Rate 7.00%
Amount $41,763.40
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
41,763.40
2,923.44
4,176.34
7,099.78
37,587.06
41,763.40
2,923.44
3,022.73
5,946.17
38,740.67
2
37,587.06
2,631.09
4,176.34
6,807.43
33,410.72
38,740.67
2,711.85
3,234.32
5,946.17
35,506.34
3
33,410.72
2,338.75
4,176.34
.6,515.09
29,234.38
35,506.34
2,485.44
3,460.73
5,946.17
32,0
4
29,234.38
2,046.41
4,176.34
6,222.75
25,058.04
32,045.82
2,243.19
3,702.98
5,946.17
5
25,058.04
1,754.06
4,176.34
5,930.40
20,881.70
28,342.64
1,983.98
3,962.19
5,946.17
74 JW.46
6
20,881.70
1,461.72
4,176.34
5,638.06
16,705.36
24,380.46
1,706.63
4,239.54
5,94&17
. 20,140.92
7
16,705.36
1,169.38
4,176.34
5,345.72
12,529.02
20,140.92
1,409.86
4,536.31
5,946.17
15,604.61
8
12,529.02
877.03
4,176.34.
5,053.37
8,352.68
15,604.61
1,092.32
4,853.85
5,946.17
10,750.77
9
8,352.68
584.69
4,176.34
4,761.03
4,176.34
10,750.77
752.55
5,193.62
5,946.17
5,557.15
10
4,176.34
292.34
4,176.34
4,468.68
-
5,557.15
389.00
5,557.17
5,946.17
(0.02)
Total
16,078.91
41,763.40
57,842.31
17,698.28
41,763.42
59,461.70
Page 4
Owner 5.
Term (years)
10
Sheeti
Interest Rate
7.00%
Amount
$21,426.44
Method 1.
Equal Principal Payments
Method 2. Equal
Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
21,426.44
1,499.85
2,142.64
3,642.49
19,283.80
21,426.44
1,499.85
1,550.79
3,050.64
19,875.65
2
19,283.80
1,349.87
2,142.64
3,492.51
17,141.15
19,875.65
1,391.30
1,659.34
3,050.64
18,216.31
3
17,141.15
1.199.88
2,142.64
3,342.52
14,998.51
18,216.31
1,275.14
1,775.50
3,050.64
16,440.81
4
14,998.51
1,049.90
2,142.64
3,192.54
12,855.86
16,440.81
1,150.86
1,899.78
3,050.64
14,541.02
5
12,855.86
899.91
2,142.64
3,042.55
10,713.22
14,541.02
1,017.87
2,032.77
3,050.64
12,508.26
6
10,713.22
749.93
2,142.64
2,892.57
8,570.58
12,508.26
875.58
2,175.06
3,050.64
10,333.19
7
8,570.58
599.94
2,142.64
2,742.58
6,427.93
10,333.19
723.32
2,327.32
3,050.64
8,005.88
8
6,427.93
449.96
2,142.64
2,592.60
' 4,285.29
8,005.88
560.41
2,490.23
3,050.64
5,515.65
9
41285.29
299.97
2,142.64
2,442.61
2,142.64
5,515.65
386.10
2,664.54
3,050.64
2,851.10
10
2,142.64
149.99
2,142.64
2,292.63
(0.00)
2,851.10
199.58
2,851.06
3,050.64
0.04 -
Total 8,249.18 21,426.44 29,675.62
Owner 6. Term (years) 10
Interest Rate 7.00%
Amount $15,434.30
Method 1. Equal Principal Payments
Beginning Total Remaining
Balance Interest Principal Payment Principal
Total
9,080.00 21,426.40 30,506.40
Method 2. Equal Total Payments
Beginning Total Remaining.
Balance Interest Principal Payment Principal
1
15,434.30
1,080.40
1,543.43
2,623.83
13,890.87
15,434.30
1,080.40
1,117.10
2,197.56
14,317.20
2
13,890.87
972.36
1,543.43
2,515.79
12,347.44
14,317.20
1,002.20
1,195.30
2,197.50
13,121.91
3
12,347.44
864.32
1,543.43
2,407.75
10,804.01
13,121.91
918.53
1,278.97
2,197.50
11,842.94
4
10,804.01
756.28
1,543.43
2,299.71
9,260.58
11,842.94
829.01
1,368.49
2,197.50
10,474.44
5
9,260.58
648.24
1,543.43
2,191.67
7,717.15
10,474.44
733.21
1,464.29
2,197.50
9,010.16
6
7,717.15
540.20
1,543.43
2083.63
6,173.72
9,010.16
630.71
1,566.79
2.197.50
7.443.37
7
6,173.72
432.16
1,543.43
1:975.59
4,630.29
7,443.37
521.04
1,676.46
2,197.50
5,766.90
8
4,630.29
324.12
1,543.43
1,867.55
3,086.86
5,766.90
403.68
1,793.82
2,197.50
3,973.08
9
3.086.86
216.08
1,543.43
1,759.51
1,543.43
3,913.08
278.12
1,919.38
2,197.50
2,053.70
10
1.543.43
108.04
1,543.43
1,651.47
(0.00)
2,053.70
143.76
2,053.74
2,197.50
(0.04)
5,942.21
15,434.30
21,376.51
6,540.66
15,434.34
21,975.00
Page 3
Owner 3.
Term (years)
10
Sheet1
Interest Rate
7.00%
Amount
$10,894.86
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
10,894.80
762.64
1,089.48
1,852.12
9,805.32
10,894.80
762.64
788.53
1,551.17
10,106.27
2
9,805.32
686.37
1,089.48
1,775.85
8,715.84
10,106.27
707.44
843.73
1,551.17
9.262.53
3
8,715.84
610.11
1,089.48
1,699.59
7,626.36
9,262.53
648.38.
902.79
1,551.17
8,359.74
4
7,626.36
533.85
1,089.48
1,623.33
6,536.88
8,359.74
585.18
965.99
1,551.17
7,393.75
5
6,536.88
457.58
1,089.48
1,547.06
5,447.40
7,393.75
517.56
1,033.61
1,551.17
6,360.15
6
5,447.40
381.32
1,089.48
1,470.80
4,357.92
6,360.15
445.21
1,105.96
1,551.17
5,254.19
7
4,357.92
305.05
1,089.48
1,394.53
3,268.44
5,254.19
367.79
1,183.38
1,551.17
4,070.81
8
3,268.44
228.79
1,089.48
1,318.27
2,178.96
4,070.81
284.96
1,266.21
1,551.17
2,804.60
9
2,178.96
152.53
1,089.48
1,242.01
1,089.48
2,804.60
196.32
1,354.85.
1,551.17
1,449.75
10
1,089.48
76.26
1,089.48
1,165.74
0.00
1,449.75
101.48
1,449.69
1,551.17
0.06
Total
4,194.50
10,894.80
15,089.30
4,616.96
10,894.74
15,511.70
Owner 4. Term (years) 10
Interest Rate 7.00%
Amount $10,894.80
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
10,894.80
762.64
1.089.48
1,852.12
9,805.32
10,894.80
762.64
788.53
1,551.11
10,106.27
2
9,805.32
686.37
1,089.48
1,775.85
8,715.84
10,106.27
707.44
843.73
1,551.17
9,262.53
3
8,715.84
610.11
1,089.48
1,699.59
7,626.36
9,262.53
648.38
902.79
1,551.17
8,359.74
4
7,626:36
533.85
1,089.48
1,623.33
6,536.88
8,359.74
585.18
965.99
1,551.17
7,393.75
5
6,536.88
457.58
1,089.48
1,547.06
5,447.40
7,393.75
517.56
1,033.61
1,551.17
6,360.15
6
5,447.40
381.32
1,089.48
1.470.80
4,357.92
6,360.15
445.21
1,105.96
1,551.17
5,254.19
7
4,357.92
305.05
1,089.48.
1,394.53
3,268.44
5,254.19
367.79
1,183.38
1.551.17
4,070.81
8
3,268.44
228.79
1,089.48
1,318.27
2,178.96
4,070.81
284.96
1,266.21
1,551.17
2,804.60
9
2,178.96
152.53
1,089.48
1,242.01
1,089.48
2,804.60
196.32
1,354.85
1,551.17
1,449.75
10
1,089.48
76.26
1,089.48
1.165.74
0.00
1,449.75
101.48
1,449.69
1,551.17
0.06
Total
4.194.50
10,894.80
15,089.30
4,616.96
10,894.74
15,511.70
Page 2
Owner 1. Term (years) 10
Interest Rate 7.00%
Amount $16,342.20
Sheetl
Method 1.
Equal Principal Payments
Method 2. Equal Total Payments
Beginning
Total
Remaining
Beginning
Total
Remaining
Balance
Interest
Principal
Payment
Principal
Balance
Interest
Principal
Payment
Principal
1
16,342.20
1,143.95
1,634.22
2,778.17
14,707.98
16,342.20
1,143.95
1,182.81
2,326.76
15,159.39
2
14,707.98
1,029.56
1,634.22
2,663.78
13,073.76
15,159.39
1,061.16
1,265.60
2,326.76
13,893.79
3
13,073.76
915.16
1,634.22
2,549.38
11,439.54
13,893.79
972.57
1,354.19
2,326.76
12,539.60
4
11,439.54
800.77
1,634.22
2,434.99
9,805.32
12,539.60
877.77
1,448.99
2,326.76
11,090.61
5
9,805.32
686.37
1,634.22
2,320.59
8,171.10
11,090.61
776.34
1,550.42
2,326.76
9,540.19
6
8,171.10
571.98
1,634.22
2,206.20
6,536.88
9,540.19
667.81
1,658.95
2,326.76
7,881.24
7
6,536.88
457.58
1,634.22
2,091.80
4,902.66
7,881.24
551.69
1,775.07
2,326.76
6,106.17
8
4,902.66
343.19
1,634.22
1,977.41
3,268.44
6,106.17
427.43
1,899.33
2,326.76
4,206.84
9
3,268.44
228.79
1,634.22
1,863.01
1,634.22
4,206.84
294.48
2,032.28
2,126.76
2,174.56
10
1,634.22
114.40
1,634.22
1,748.62.
0.00
2,174.56
152.22
2,174.54
2,326.76
0.02
Total
6,291.75 16,342.20 22,633.95
Owner 2. Term (years) 10
Interest Rate 7.00%
Amount $16,342.20
Method 1. Equal Principal Payments
Beginning Total Remaining
Balance Interest Princival Payment Principal
Total
6,925.42 16,342.18 23,267.60
Method 2. Equal Total Payments
Beginning Total Remaining
Balance Interest Principal Payment Principal
1
16,342.20
1,143:95
1,634.22
2,778.17
14,707.98
16,342.20
1,143.95
1,182.81
2,326.76
15,159.39
2
14,707.98
1,029.56
1,634.22
2,663.78
13,073.76
15,159.39
1,061.16
1,265.60
2,326.76
13,893.79
3
13,073.76
915.16
1,634.22
2,549.38
11,439.54
13,893.79
972.57
1,354.19
2,326.76
12,539.60
4
11,439.54
800.77
1,634.22
2,434.99
9,805.32
12,539.60
877.77
1,448.99
2,326.76
11,090.61
5
9,805.32
686.37
1,634.22
2,320.59
8,171.10
11,090.61
776.34
1,550.42
2,326.76
9,540.19
6
8,171.10
571.98
1,634.22
2,206.20
6,536.88
9,540.19
667.81
1,658.95
2,326.76
7,881.24
7
6,536.88
457.58
1,634.22
2,091.80
4,902.66
7,881.24
551.69
1,775.07
2,326.76
6,106.17
8
4,902.66
343.19
1,634.22
1,977.41
3,268.44
6,106.17
427.43
1,899.33
2,326.76
4,206.84
9
3,268.44
228.79
1,634.22
1,863.01
1,834.22
4,206.84
294.48
2,032.28
2,326.76
2,174.56
10
1,634.22
114.40
1,634.22
1,748.62
0.00
2,174.56
152.22
2,174.54
2,326.76
0.02
6,291.75
16,342.20
22,633.95
6,925.42.16,342.18
23,267.60
Page 1
FREY SUBDIVISION
A PORTION OF THE NORTHEAST QUARTER OF THE SOUTHWEST
QUARTER OF SECTION 10, TOWNSHIP 7 NORTH, RANGE 69 WEST OF THE 6TH. P.M.
CITY OF FORT COLLINS, LARIMER COUNTY, STATE OF COLORADO
x
NOT w scut
Omers cog B.&I 102
Contractor. UNKNOWN
Project Frey Street Special Improvement District
CONSTRUCTION ESTIMATE FOR NARROW STREET
Do*: 1111171911
Ispeomm CoMad I Unk I EngkPsan IEnplroanI OWNER 08 1 OWNER *9 1 OWNER 010 1 OWNER#Ii I OWNER#12 COFC
Mun*w Quwdky Estbmde Hn.rPna Igo flat 60 bee 1001" 132 " 185.65 fam Bwtknat:
tk* PrIce TOTAL TOTAL TOTAL TOTAL TOTAL TOTAL TOTAL
I'm
202-01
IRa l PM Concrate Wok"we
13"
SF
1.50
1 2,025.00
274.00
3 70.13
162.261
200.06
15 282.86
2 128.43
202-02
IRTmf Shift
I
tA
10.00000
1 101000.00
1 1m.38
8 376.04
8 761.68
8 992.44
S LU6,86
1 834.21
20M
IR
I
Le
S 5.000.001S
5,000.00
1 670.09
S 187.97
S 375.94
S 498.24
S 607.93
S 317.11
203-01
ILkidegWail Emay"M
HE
CY
5 15.001S
81175.00
8 1,100.39
S 307.33
S 014.80
6 411.35
8 J.141,12
1 518.47
203-02
1Effft*mwt(C1P1-
400
CY
JG.OD
11 4.080.00
S 540.47
8 152.63
S 305.26
S 402.95
S 508.72
S 257.42
203-03
1Hfttd WW IlsocoW
139
CY
i:::M
S 1,112.00
8 150.60
S 41.80
S 83.01
S 110,30
1 155.22
S 70.42
203-04
Ilrocsofl (siducing go obolm) - (81
0
CY
7.50
.
I
20"S
Muck bouvwUm
so
CY
18,00
8 800100
$ 108.27
$ 30.08
$ 00.15
1 79.40
$ IIII U7
1 50.74
203-M
CL 5 or 6) - (CIP)
so
TON
8 18.00
S 900.00
8 108.27
8 30.06
8 60.15
11 70.40
1 111.67
50.74
21"1
A" Morhole FoM
2
RA
S 400.00
8 800.00
$ 108.27
S 30.08
0 00-15
11 79.40
S 111.67
50.741
21O42
Reopwo wau Saxe*
a
EA
3 200.00
301-01
Plad IVb( Sftwrdn Ba" - Gracing 0 If Dwth)
380
TON
S 43.00
16.480.00
2 2.095.04
581.95
1 S 1.103.91
5 1.08,30
8 2.160.80
1 081.78
403-01
Hot Blbjdrow PywnwA - Grading C (3" D@O)
265
TON
S 45.00
17,925.00
S 1,013.01
S "8.31
S A".82
1.163.53
8 1.684.67
$ 750.30
003-01
-
15"RCP
3SO
V
S 40.00
8 14,000.00
8 1.894.74
S 520.32
S 1,062.83
S 1,380.47
1 1,054.21
3 987.89
604-02
VT R-Wet
I
EA
S 2,600.00
3 2,600.00
$ M.35
S 93.0
8 187.07
S 24812
8 348.07
S 158.66
I
S'ConcnAo 81 (41
am
SF
1 $ 4.00
1 S 20,340.00
$ 1544.81
$ 990.23
$ 1,980.45
S 2,814.20
8 3,676.71
8 1670.61
P ME--1
Go"s Access Rams with colored hvdm In
12
EA
2 40.00
490.00
$ 64.98
S 18.05
1 30,49
8 47A4
S 67.00
1 30.44
Corme Od" Anwomah in
11
I
EA
IS 210.00
S 2,310.00
S 312.03
S 80.84
1 173.88
S 229.20
1 322.44
8 148.60
lConcrefeCroutwill")
400
SF
4.501$
1.800.00
3 243.81
$ 07.87
S 135.34
6 178.66
1 261.28
S 114.16
1 60-01
lVerfical Curb and GLdw
1640
lF
3 9.00
1 1 14,760.040
S 1,997.69
S 554.89
$ 1,109.77
1 2,000.30
930.09
SuMocof Frsy Shwat:
Is:
0 IC660.06
4M
MM.W-
3.000.00
1 S 3,0DO.00
2 400.02
2 112.70
It 225,5011,
1 411.
430-02 Ishiping
LF
10
1 1 I5022
1
212
1
1
. 4!.
20.04
3 0.51
828-01 Mok4wHon
I 1
1 40
w
11 3.000 0
-
& 3.Mo 00
1 430.02
1 ;,!,
1 297.74
15 4`18.7a
8 190.28
I LorAycapirg (SyA
1 0
1 SF
11 4.0013
ICWftct Bond
I I
I LS
I ; 5.000.00
Is 5.00000
1 a7o.w
1 1 187.971
1 375.94
11 490.24
11 097.9311
317.11
-*UbIWII Ifflaceft•ou•:
Do
-I 1600.0i1
419.17
1 f 09.3011
1,105.62
11
Adgirg now. Fe"
I I
I LS
18 3,000.0018
3.000.0010
408.02
IS 1 2.78
18 226.5alj_
__2$7.74
8 1B.7a
I S 100.20 1
1 1
1
11
gl-
2
1IHHI
1951
3 80.53
kot
I
L
12002
1a0
3
1"
1 !
1
owyovin
I I
I La
1 1 7,000.0011
7,00Q.09
11 247.37
if 253,1011
oze.42
13 W4.74
18
Frdneeft Doolgr
I I
I LS
I S 8,000.0018
8,000.00
11 12,03
225.5811
451,1311
506.4918
53702
300.53
Construction Monegsawi
I
I LS
13 5,000.00111
5.0m.00
I S 070.09
11 187.9711
375.04
11 496.24
11 097.93
1 317.111
1,057.5311
209526
11 ,,q,
--
I
CONTRACT TOTAL
12,
4 O'Em
I IProloclContInatnoy I TOTAL I 10-A 1 810.151.701 $2.185.94 1
$807,211
$1,214,411
11,003.031
$2.264.661 El =024.:3e]
Pap 2
Contractor. UNKNOWN
Project Frey Street Special Improvement District
CONSTRUCTION ESTIMATE FOR NARROW STREET
Date: 11IM7011
Owen met 8.50 102
Eub". I estlf. I so fw I go fm I so few I so f.0 I 11s6at
Frew Mot
-1:,
202-01
IR* Vbkmn
1350
OF
1 150
s 2,025.00
131.0311
137.03
01.35
01,34
179.86
2 120.42
8 144.64
i
LS
1 10,000.00
1 10,000.00
$ 078.69
8 076.011
1 461J3
-L
8 45113
S 907.22
8 100.10
1 714.29
202-0J
i
La
s 5,00D.00
s 6.000.00
$ 3U.35
S 334.35
S M.58
3 225.50
1 443.51
S 31955
2 357.14 1
203-0
Umm"Nee RMU31120
645
CY
8 1500
$ 8,175.00
$ 663.20
s 553.20
S 300.90
1 358.80
1 M30
1 522.46
543.93 1
20103
Enftrdmwt (CIP)
408
CY
1 1000
1 1060.00
8 274.74
3 274.74
S 183.16
1 183.18
6 360.21
8 250.47
290.00
HAW KW 01mosal
09
CY
1 6.00
8 1,112.00
8 75.25
3 75.25
S 50.17
8 60.17
1 ".1111
8 71.07
7043
203-04
TOCOW fflrbPhio and Pwdra) - an
0
CY
3 7.50
,
.
203-0
IlAnk Mws� m
so
CY
s 10.00
$ 800.00s
64.14
1 30.09
1 36.(*
f 70.08
8 51.13
57.14
203-0
5� ABC fCL 5 a 0) - (CI P)
so
TON
S 16.00
$ 800.00
s 54.14
8 $4.14
1 30.09
8 38 Q?
1 70.08
1 51.13
17,14
M-01
A*jd MaMMIe FMMO
2
EA
8 400.00
S 800.00
$ 54.14
1 54.14
1 34.00
s 38.00
1 70.08
8 51.13
7.14
M-02
ReID*d MOM 8moo
0
EA
S 200.00
301-01
Plard Mbc Oft*me Base - Gmdra 0 CC Depth)
M
TON
S 43.00
S 15,490.00
$ 1,047.62
1.0447.52
1 8BOB.3512
Aalt
1.373.41
8 099.32
S 1,05.71
403-01
Hot Odwimm PaymWO - GrsdN C (3'DaA)
205
TON
$ 45.00
11.925.00
1 S 806.95
S 8e0.65
12 537.9718
537.911
1.056.01
Is 702.12
951.70
603-01
Is -RC
350
LF
0 40.00
14.000.00
18 947.37.
947.37
1 1.68
83.50
8 1.242.11
1 S d".74
1 1,000.00
604-02
5 Tag R-Irld
I
EA
S 2.50o00
W0.
169.17
3 189J7
2 112.78
3 112.78
1 221.80111
169.77
S i7s.57
603-01
V Cww*o Sidywak (41
ow
SF
1 4.00
s 25.340.00
8 1,782.41
8 1,782.41
s 1.183.27
3 I188.27
8 2.336.93
i..38
18 M
1 1I.43
A
008-02
Cww*o Amess Rmim *ft colomd Imd� (41
J2
EA
1 40.00
2 490.00
$ 32.48
3 32.48
21;
11 21.65
30.0
-t 34.29
GO&W
Covele P" Appromh in
11
EA
0 210.00
S 2,310.00
S 1511.32
t Imal
5
2 21
1
104.21
147.83
1 110.00
400
SF
4.50
S 1.8w.00
1 $ 121,60
$ 121.40
5 81.2015
81.20
160.70
JJ of
128.5
Prot Go"
1640
LF
760.00
V 998.80
065.88
1 Mao
1 130953
S 943.31
1 11054.2:9
Subtatal Prey Str
MAE)
i n
6,QA7
V 0,2911,47
1 87� 11
-
-
7
5]0-0Tmma COMM (a*4)
FF
PIMPIT01-
3.OW.00
20301 203!gl
131,7111 135.3r4
11
19113
11.
214.
shipina
150d00
1015 10
a., 711
11,
23619
ig
624-01 WDbawtion
3,000.00
s 203.01 203.01
15 135.34 11 135.3411
.1715
w,
1 21N.
La SG
I a
I 5F
1 4.00
ICarind awe
I
LS
5,000.00
$
i 35 338,35
M
225.50M.w
4Q.01
319.55
WT.14
SUbtato NQN�:
1.100
DI
.Os..
FMIW
'Ift, 4Xk.Vc 1,:s.ic :..... .o;_.GM w
.•. M-/" .....
.ss- ;: ,. ' .�:vp:I
1,4 xW
AdiWrJ*Ww F"s i
LS
S 3.
1 3.DD0.00
I I
1,
Is 1,010
1 6. .9911
40.gi
1 40F1 a
1,
"21
1 %
I I M.40
18 421
oeo"wow Road
L
I OUR
1
8787
8 7!g
.1
411!
1.11'
2 �72
3
3
Sw4rino I
I Le
1 1 T-2&j.
7=00
473.08111
473.68
11 315.7911
315.7911
Q1.0f
No
000.00
600000
400.01A
10 405.0218
270.0018
270M
11 832.31.
42
IMMEK I
I LB
I 1 5,000.00
B=w
0 338.35
11 338.351$
225.55111
57
3537.14
00
., ,J: Elf', . ."....
�_ * TMIW,
Pop 1
Contract Items #2
Contractor: UNKNOWN
Project: Frey Street Special Improvement District
CONSTRUCTION ESTIMATE FOR NARROW STREET
Date: 11117/99
Spec/item
Description
Contract
Unit
Engineers
Engineers
Number
Quantity
Estimate
Estimate
Unit Price
TOTAL
stired..r uaftfi w.vk�..: .1tiv�S+vyJ S .n I . >' 'X 'iG -' Y ' ai t4f.Y " :�\+t }'R'j'�'v
n.Tx'..l'2 .�Y
202-01
Remove Asphaft and Concrete Walk -ways
1350
SF
$ 1.50
$ 2,025.00
202-02
Remove Trees & Shrubs
1
LS
$10,000.00
$ 10 000.00
202-03
Remove Boulders
1
LS
$ 5,000.00
$ 5,000.W
203-M
Urtchissi%ed Excavation
545
CY
$ 15.00
$ 8,175.00
203-02
Embanlonent CIP
406-
CY
$ 10.00
$ 4,060.00
203-03
Haul and Disposal
139
CY
$ 8.00
$ 1,112.00
203-04
Topsail(stripping and -
0
CY
$ 7.50
$ -
20305
Muck Excavation
50
CY
$ 16.00
$ 8W.W
203-06
Borrow ABC CL 5 or 6 - CIP
50
TON
$ 16.00
$ 800.00
210-01
Adjust Manhole Frame
2
EA
$ 400.W
$ 800.00
210-02
Relocate Mail Boxes
0
EA
$ 200.00
$
301-01
Plant Mix Bituminous Base - Grading G 4"
360
TON
$ 43.00
$ 15,480.00
403-01
Hot Bituminous Pavement - Grad' C 3"
265
TON
$ 45.00
$ 11,925.W
603-01
15" RCP
350
LF
$ 40.00
$ 14,000.00
6044)2
5 Type R-Inlet
1
EA
$ 2,500A0
$ 2,500.00
608-01
4.6 Concrete Sidewalk ,C
6585
SF
$ 4.00
$ 26,340.00
608-02
Conde Access Ramps with colored landings 6"
12
EA
$ 40.00
$ 480.00
608-03
Conde Drive
11
EA
$ 210.00
$ 2,310.00
608-04
Concrete Crosspan
400
SF
$ 4.50
$ 1,800.00
609-01
Vertical Curb and Gutter
1640
LF
$ 9.W
$ 14,760.00
Subtotal Frey Street:
3M0027,W 00_
630-01
Traffic Control 6%
1
LS
$ 3,000.00
$ 3,000.00
630.02
Striping
1500
LF
$ 0.10
$ 150.00
626-01
Mobilization
1
LS
$ 3,000.00
$ 3,000.00
in
0
SF
$ 4.00
$ -
-
Contract Bond
1
LS
$ 5,000.00
$ 5,000.00
Subtotal Miscellaneous:
S r> t1'150:00'
:dt .i .: /.,' YNYi�'F.1:��,>P GE" :{� } n £nny...+.�✓xy3;y .. S.y,�`r'''99..
- � Ma✓ Yjvn �LL i'1.4v ^oen ".'%�h .tip+
eti � ..
.lcyiiv? va1�
y._µyy .. y.,y-g-ssz�i:
l�"?i?ii:�V `3M1hi(i.
. - .+�v t .} y -;.:
� .iSTi�'t"
Administrative Fees
1
LS
$ 3,000.00
$ 3,000.00
Drainage Report
1
LS
$ 6000.00
$ 6,000.00
Geatechnical Report
1
LS
$ 100000
$ 1,000.00
Survulifft
1
LS
$ 7,001100
.$ 7,000.00
Engineering Design
1
LS
$ 6000.00
$ 6,000.00
Construction
1
LS
$ 51000.00
$ 5,000.00
Subtotal:
Page 1
Contractor:
UNKNOWN
Pro eat:
Frey Street Special Improvement District
CONSTRUCTION ESTIMATE
Data:
fy2t188
Specillem
Description
En Ineere
OWNER#7
OWNER#8
OWNER#9
OWNER#10
OWNER#11
CITY OF FORT COLLINS
Number
Estimate
95 feet
230 feet
100 Net
132 hat
185.65 feet
Estimate
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
TOTAL
fireyllbest
q.',1 e. .,:.'. .v ': :.'t'iY .. .. [.' r. .t .�iS[
.Vn..:..i i. n J.Ii^J
'l{h P3i.�ll1Y,'j' tni{i
JfIC: R']i±I %YEriM4f{'iiiM
Mr.1 a1 '?s•1rur�ti Yr;
{.�� i�,Ftf'. f.,A�p::Ya..rR
lfe.)e �{i .?
4".1'.[ .I r:. .. .le.•�^ Aa'..
202-01
Remove Asphalt and Concrete Walkways
$
2,025.00
144.64 1
S
350.19
152.26
200.98
2 2.881
$
128.43
202-02
Remove Trees 8 Shrubs
$
10 000.00
$
714.29
S
1,729.32
$ 751.88
$ 992.48
$ 1,395.86
$
634.21
202-03
Remove Boulders
$
5,000.00
$
357.14
$
864.66
$ 375.94
S 496.24
$ 697.93
$
317.11
203-01
Unclassified Fjtcavation
$
13 350.00
$
953.57
$
2,308.65
$ 1,00376
$ 1,324.96
$ 1,86346
$
848.67
203-02
Embankment CIP
$
5700.00
$
407.14
$
985.71
$ 428.57
$ 565.71
$ 795.64
$
361.50
203-03
Haul and Disposal
$
4,376.00
$
312.57
S
756.75
329.02
$ 434.31
$ 610.83
$
277.53
203-04
To I (Wpping and I
$
900.00
$
64.29
S
155.64
$ 67.67
$ 69.32
$ 125.63
$
57.08
203-05
Muck Excavation
$
1,600.00
$
114.29
$
276.69
S 120.30
S 158.80
$ 223.34
$
101.47
203.06
Borrow ABC CL 5 or 6 - CIP
3
1.600.00
$
114.29
$
276.69
S 120.30
$ 158.80
$ 223.34
$
101.47
' 210-01
AdJust Manhole Frame
$
8W.00
$
57.14
$
138.35
13 60.15
$ 79.40
S 111.07
$
50.74
210-02
Relocate Mail Boxes
$
1,000.00
$
71.43
$
172.93
$ 75.19
99.25
$ 139.59
$
63.42
301-01
Plant Mbr Bituminous Base - Grading 0 4" De
$
19 780.00
S
1,412.86
$
3.420.60
$ 1,487.22
$ 1 9M.13
S 2,761.02
$
1.254.47
403-01
Hot Bituminous Pavement - Grading C 3" De
$
15 750.00
$
112500
$
2,723.68
$ 1 184.21
$ 1,563.16
S 2,198.49
$
998.88
603-01
15" RCP
$
14 000.00
$
1 000.00
$
2,421.05
$ 1 052.63
3 1,389.47
$ 1,954.21
$
887.89
604-02
5' T R-Inlet
$
2 5M.00
$
178.57
S
432.33
$ 187.97
$ 24SA2
S 348.97
$
158.55
60"1
5' Concrete Sidewalk 4
$
29 260.00
$
2 090.00
$
5,060.00
$ 2,200.01)
S 2,904.00
$ 4,084.30
$
1 855.70
608-M
Conte Access Ramps with colored land s
$
480.00
$
34.29
$
83.01
$ 36.09
$ 47.64
S 67.00
S
30."
808-03
Conte Drive Approach
$
2,310.00
S
165.00
$
399.47
S 173.68
$ 229.28
S 322.44
$
146.50
608-04
Concrete CrossDan
$
1 8W.00
$
128.57
S
311.28
$ 135.34
S 178.65
$ 251.26
$
114.16
609-01
Vertical Curb and Gutter
$
1476000
$
1 054.29
S
255248
$ 11.10977
$ 146490
S 2060.30
$
938.09
Subtotal Frey Street,
ss.4 1: :
10 98.38
25 19.60
11 51.96
11 .68
20 17A6
$
A 2
Mlle
_ .:
a sa,. 1
lAS ry ±Ebf '.J7.'.
s, ,:+
. a...
a+3 bi 1f-.6Y
-�64
5313-011
re c Control 6%
$
5 000.00
7.14
864.
375.94
98.24
.93
$
317. 1
630-02
Bid 1
$
150.00
$
10.71
111
25.94
$ 11.28
$ 14.89
S 20.94
$
9.61
626-01
Mobilization
$
5000.00
$
357.14
$
864.66
$ 375.94
S 496.24
S 697.93
S
317.11
Landsce in Sod
S
23 408.00
$
1 111
$
4,048.00
S 176000
S 2,323.20
$ 3129744
$
1484.56
Contract Bond
$
700000
$
5M.00
$
121053
S 628.32
S 694.74
$ 977.11
S
443.95
Subtotal Miscellaneous::
=-:r�:,:;;.;t
2 97.00
13.78
3049A7
6.3
Projed0falgitan"
8 q. iv. a':Y% e <..F..a: &G* cY
,sn .+ufii ""afi d. s.
va:etl .:: dki7i ii
U9k✓. .e .3vd ,.rc^x^�7
e{N EMC°Y
a.v ,: i'9.
K f;4Y' $: jiaSa
r M»'4 _aq, k•e":
-
Administrative FOGS
S
5000.00
$
367.14
864.68
111 376.94
S 496.24
S 697.83
S
31 .11
Geotechnical Report
$
1 000.00
$
71.43
$
172.93
$ 75.19
S 99.25
139.59
S
63.42
Surveying -
$
10000.00
$
714.29
$
172932
$ 751.88
S 992.48
$ 1,395.86
$
634.21
En Ineerin Deakin
$
8000.00
$
642.86
S
1556.39
$ 676.69
S 893.23
S 1256.28
S
570.79
Construction Management
$
7 000.00
S
600.00
$
121053
$ 526.32
$ 694.74
$ 977.11
$
443.95
Su •
2 . 1
33%
.0
3176.
...1
-
r 2
CONTRACT TOTAL
,8=�'�:278'ti48.00,
rev 1 'A82:07..
�4 t33T'8671ZS
i t.,`: 18 744.
s Z1. 68.83
C.YiS0,84S.07.i
' r_->,rn,s :..i ,...18624118;.
Proeat Conlin en
$21954.90
$1568.03
$3,796.281
$1850.66
$2178.73
$3064.28
$1394.73
>s3 X2A1 603.80
:8 ,.
wA7'260 70.
firs a 41 763.40",
;0 `1. ?.M'156 00
.V!M28'86CG6 i
/ ;,.: 33,710:83�
J;17876
76i
Contractor:
UNKNOWN
Project:
fLel Street Special Improvement District
CONSTRUCTION ESTIMATE
Dstc
WW99
Spscftm
Descriopron
Engineers
OWNER#1
OWNER 92
OWNER 03
OWNER #4
OWNER #5
OWNER as
Number
Estimate
90 feat
go feet
so feet
so feet
lisfest
95 feat
TOTAL
---TOTAL
TOTAL
TOTAL
TOTAL
---TOTAL
TOTAL
Ff4Y =MWO
ntMftvlv��.-,
77777. , �777-777
13tioarIfformat
ser' *0
202-0
Manlove ASPnaft and Concrete YvalKways
$ 1121!21
137.03
$ 137.03
$ 9113
91.35
$
179.66
$
202-02
Remove Trees & Shrubs
laiMo 00
1
676.69
T 876.69
s 451.13
451.13
$
T87 22
T 9910
202-03
Remove Boulders
$ 5.000.00
-f--338 35
$ 225.56
225.56
-60226
$
443.61
$ 31955
203-01
Un-ci-asaffledExcavation
$ 13,350.00
$
R$338.35
_W3 3-8
go
7-90338
-$-60226
-
$
IQ! 11
$ 853.20
203-02
Embankment 1P)
�$5 700.00
$
385.71
T-385.7i
1-25714
'
71
�W�29
203-03
Haul and Disposal
$ 4. U7.600
296.1
9 1
1-29612
T-197 41
-
197.41
$
L5
MR.
T--2-11-1-117
203-04
To 1111 (stdp no and placina) - (61
W 0
$ 900.00
$
$
0 985
60.90
0
-f-60 90
T-40 60
-
40.60
$
$ 57.52
2113-00
muck ExcWtIon
$ 160000
$
$
108.27
1 9
$ 108.27
$ 72.18
72.18
-f-i4l.95
$ 102.26
2
Borrow ABC (CL 5 or 6) - (CAP)
$ 1!600!00
t
108.27
108.27
72.18
.
72.18
14195
$ 102.26
210-01
Adust Manhole Frame
$ 800.00
$
54.14
$ =54
'1
36.09
$
36.09
-4511
$
-70.98
-V- 51.13
21
Relocate Mail Boxes6
$ 1.00000
$
6767
767
40.11
$
88.72
63.91
301-01
Plant mix Bituminous Bass - Gradina 0 (,V'Depth)
$ 19,780.00
T-1.338 50
$ 892.33
$
892.33
1.754.92
$ 1,264.14
4(-)3-Tl
-
_Hot 91-tu-m-ino-u-9-70-ement - Grading C (Y Depm)
$ 15,750.00
1 065.79$
1*065!79-
710.53
$
710.53
1.397.37
$ 111006.58
60-3-01
15- RCP
$ �14 DDO 00
$
947.37$
947.77-7-631.58
T-631.58
-$-
1242
894.74
R 'n'e'
$ 2500.00
$
169.17
$ 169.17
$ 112.78
r-112.78
T-159.77
aguf---
M
Concrete (,V')
29,260.00
98000
T-1,98000
Go'
T$�2%65
--t ..............
...... 11... �20W
$ .870.00
608-02
Conrete Access Ramps with colored and geff')
$ 480.00
$
32.48
$ 32!48
$
21.65
42.59$
30.68
60TZr-
Conrete D*ve Approach (6)
$ 2.310.00'
$
156.32
156.32
T----TD-421
-$ -----T0-4
---1147.63
-
WO-04
Concrete Cross an
$ 1.800.00
$
121.80
121.80
$ 81.20
$
811.20
$
10
$ T04
609-01
Vertical Curb and Uffer
-r- - i4,760.W
.0
$
660.85
Subtotal Frey Street:
9,394.15 1
Mi s"6310"i"0010US
Qy
7�
Komim.,
1,w
mUlfro MConool
19..
630-0,
" in
-f- 150.00
$
10.15
1015
T--6 77
-§--677
T-
13.31
$ 11.01:1
-62ti-ol!
No J*Jtlon
$ 5 ODO 00
$
338.35
1-22556
T-----
5=56
Landsca no
23!408!00
1,584.00
158400
$
2,102771!d8g0
1149600
Pod)
nre
J.0Uu.uu
4_
315J9
447!37
Subtotal Misee llaneous:'77777=17W
Project
$ 5,000.00
L he
? C,
8.
338.35
$ 225.56
$
-$-45
225.56
$
443.61
-r- 319.55
Administrative Fees
a
Geotechnical Repon
$ 1,000.00
$
67.67
$ 67.8745.11
11
7-6872
63.91
urvo In
$ 10,000.00
$
676.,
$ 451.13
$
451.13
$
881.22
f-639 10
Enginee#n-aDeslan
$ 9,94
$
609.02
(W.02
$ 406.02
$
408.02
$
798.50
$ 575.19
Construction manageme-nr-
315. is
T-----3T
----
M.
447.37
--ful;EMT.
T7777mm=
T
TWW-
CONTRACT TOTAL
1Pro
lact Contin en
1 954.90
1 85.50
1,485,501
M.341
$9W.34 1
$1.947.661
$1.402.97
894.81"
894.01J-$.,4
21�42644
15,434.39,'.]
Contract Items
Contractor. UNKNOWN
Project: Frey Street Special Improvement District
CONSTRUCTION ESTIMATE
Date: 9/20/99
Spec/item
Description
Contract
Unit
Engineers
Engineers
Number
Quantity
I
Estimate
Estimate
Unit Price
TOTAL
...Street
-.i.., v, ..N.ve. F..-.. >...., c.. .:;.r. n,. . �# .i _ . f Y�'.it yS'4c.
,'+�"`l�x'c4-F
-.��ei1"•`..%!.5..
tt. k.'[a _;.
202-01
Remove Asphalt and Concrete Wallowris
1350
SF
5
$ 1.50
$ 2,025.00
202-02
Remove Trees & Shrubs
1
LS
$ 10,000.00
$ 10,000.00
202-03
Remove Boulders
1
LS
$ 5,000.00
$ 5,000.0D
203-01
Unclassified Excavation
890
CY
$ 15.00
$ 13,350.00
203-02
Embankment CIP
570
CY
$ 10.00
$ 5,700.00
203-03
Haul and D' 1
547
CY
$ 8.00
$ 4,376.00
203-04
Topsoil (stripping and lad - 1r
120
CY
$ 7.50
$ 9W.00
203-05
Muds Excavation
I
CY
$ 16.00
$ 1,600.00
203.06
Borrow ABC CL5or - CIP
100 -
TON
$ 16.00
$ 1,600.00
210-01
AQust Manhole Frame
2
EA
$ - 400.00
.$ . 800.00
210-02
Relocate Mail Boxes
5
EA
$ 200.00
$ 1 000.00
301-01
Plant Mix Bituminous Base - Grading G ,C Depth)
460
TON
$ 43.00
$ 19,780.00
403-01
Hot Bituminous Pavement - Grath C 3" h
350
TON
$ 45.00
$ 15 750.00
603-01
15' RCP
350
LF
$ 40.W
$ 14,000.00
604-02
S Type R,Iniet
1
EA
$ 2,500.00
$ 2,500.00
608-01
S Concrete Sidewalk 4
7315
SF
$ 4.00
$ 29,260.00
608-02
Conrete Access Ramps with colored landings 6"
12
EA
$ 40.00
$ 480.00
608-03
Conrete Drive A
11
EA
$ 210.00
$ 2,310.00
608-04
Concrete Crosspan fr
400
SF
$ 4.50
$ 1,800.00
609.01
Vertical Curb and Gutter
1640
LF
$ 9.00
$ 14,760.00
Subtotal Frey Street:
$ 146991:00`
..-_-yypy��,
r. y. .. 1. e '� hJ? -.,; .,a<?'ih 'le'.i M1 �.........: bX 4C z. ✓i ci:''ti .R 5 ..'S�ttb2'si±
f. ..`e+..l.`�',t "."t'3`r."..'._�t�SYj}S.
N3iY v?'. �. i...,i:`'hi'�CC.
630.01
Traffic Control 6% 1
LS
$ 5,000.00
$ 5,000.00
630-02
Striping 1500
LF
$ 0.10
$ 150.00
626-01
Mobilization
1
LS
$ 5,000.W
$ 5,000.00
Landscaping
5852
SF
$ 4.00
$ 23,408.00
-
Contract Bond
1
I LS
$ 7,000.00
$ 7,000.00
Subtotal Miscellaneous:
` ;qV, _ 40,558:p0;
-.. :ii
Quand es, .,,:,4x
Administrative Fees
1
LS
$ 5,000.00
$ 5,000.00
Geotechnical Report 1
LS
$ 1,000.00
$ 1,000.00
Su
1
LS
$ 10 000.00
$ 10.000.00
Engineering Design
1
LS
$ 9,000.00
$ 9,000.00
Construction Management
1
LS
$ 7,000.00
$ 7,000.00
Subtotal:
$: a, 32�OO.OtII
CONTRACT TOTAL A> v ..,Zl wIlxj
�'
E's��....��..�r�..t�..^�.d,`l�..�%X��-.nv-c��.�..ros�„�`s, � x ,.�.'vbi.�.i,,..xm2.._.�G.......;ya:. � w:u...,.�r.:._'i�....f,- _�:. .. r.-_.Cs_':`.i _'3... ..: -.� � � 1 •, i
Page 1 of 1
VW,11C&CUPs, ANP6UMPs,,,,Wll"OHPFfACHFPW&K
301 FLOW uM ro FLOW uM
WALK pVK 1P,M PAID WALK
51P,O,W, (MIN)
FREY SUBDIVISION
A PORTION OF THE NORTHEAST QUARTER OF THE SOUTHWEST
QUARTER OF SECTION 10, TOWNSHIP 7 NORTH, RANGE 69 WEST OF THE 6TH. P.M.
CITY OF FORT COLLINS, LARIMER COUNTY, STATE OF COLORADO
x
msun
SPECIAL IMPROVEMENT DISTRICTS
I SPECIAL IMPROVEMENT DISTRICTS
A. The improvement district is formed and paid for by the property owners who
would especially benefit from the improvement
R The project begins with a petition to the City Council from the property owners
who want the improvement
H PETITION
III CITY COUNCIL ACTION
A. Upon receiving the petition, the City Council will adopt an improvement
resolution which authorizes the Director of Public Works to prepare the
following.
L Preliminary plans and specifications
2. Estimated total cost, including
a. Right - of - Way
b. Planning and construction
C. Engineering
d Administration
IV PUBLIC HEARING
V GENERAL ELECTION
VI CONSTRUCTION
VII PUBLIC HEARING ON ASSESSMENTS
A. Each property owner is notified individually by mail of his share of the cost
VHI INSTALLMENT PAYMENTS
A. All assessments are due and payable within 30 days unless the owner elects to
pay in installments with interest Generally, installment periods are not less
than 2 nor more than 20 years and the interest rate is determined by the City
Council.