|
Item
<br />Mobilization
<br />Grading
<br />Erosion Control
<br />Class 5
<br />Bituminous Base Course
<br />Bituminous Wear Course
<br />Bituminous Tack
<br />2X3 Catch basins
<br />48" Stormwater MH
<br />Water Quality Treatment MU
<br />12" RCP
<br />15'RCP
<br />12 " RCP FES
<br />15 " RCP FES
<br />Salvage & respread topsoil
<br />Fertilizer, seed & mulch
<br />Protect Irrigation
<br />Total Construction Cost
<br />Project Overhead © 300.
<br />Drainage & utiltity easement
<br />Total Project Cost
<br />Total Construction. Base Project
<br />Bituminous Base Course
<br />Concrete curb and Gutter
<br />Total Alt Construction Cost
<br />Alt Project Overhead @ 30%
<br />Drainage & utiltity easement
<br />Total Project Cost
<br />Qnty
<br />1
<br />9
<br />1
<br />528
<br />302
<br />266
<br />504
<br />4
<br />4
<br />1
<br />143
<br />1095
<br />3
<br />1
<br />9
<br />0.7
<br />15
<br />Alternate Project - Concrete Curb and Gutter replacing Bituminous Berm Berm Curb
<br />-38
<br />1650
<br />Project Costs
<br />Unit Unit Cost Extension
<br />Is $ 5,000.00 $
<br />Sta $ 500.00 $
<br />Is $ 1,000.00 $
<br />tons $ 15.00 $
<br />tons $ 70.00 $
<br />tons $ 75.00 $
<br />gal $ 2.00 $
<br />ea $ 1,400.00 $
<br />ea $ 1,600.00 $
<br />ea $ 20,000.00 $
<br />ft $ 22.00'$
<br />ft $ 24.00 $
<br />ea $ 400.00 $
<br />ea $ 500.00 $
<br />sta $ 250.00 $
<br />acre $ 1,500.00 $
<br />head $ 35.00 $
<br />tons
<br />Ft
<br />APPENDIX B - IP 08 -33
<br />5,000
<br />4,500
<br />1,000
<br />7,920
<br />21,140
<br />19,950
<br />1,008
<br />5,600
<br />6,400
<br />20,000
<br />3,146
<br />26,280
<br />1,200
<br />500
<br />2,250
<br />1,050
<br />525
<br />127,469
<br />38,241
<br />23,000
<br />188,710
<br />$ 127,469
<br />$ 70.00 $ (2,660)
<br />$ 11.00 $ 18,150
<br />$ 142,959
<br />$ 42,888
<br />$ 23,000
<br />$ 208,847
<br />Benefitted
<br />Properties
<br />$ 2,500 $
<br />$ 2,250 $
<br />$ 500 $
<br />$ 3,960 $
<br />$ 10,570 $
<br />$ 9,975 $
<br />$ 504 $
<br />$ 1,125 $
<br />$ 525 $
<br />$ 263 $
<br />$ 32,172 $
<br />$ 9,651 $
<br />$ 7,500 $
<br />$ 49,323 $
<br />Project Financing
<br />City Storm Water
<br />Utility
<br />2,500
<br />2,250
<br />500
<br />3,960
<br />10,570
<br />9,975
<br />504
<br />5 5,600
<br />$ 6,400
<br />$ 20,000
<br />$ 3,146
<br />$ 26,280
<br />$ 1,200
<br />$ 500
<br />1,125
<br />525
<br />263
<br />32,172 $ 63,126
<br />9,651 $ 18,938
<br />7,500 $ . 8,000
<br />49,323 $ 90,064
<br />$ 32,172 $ 32,172 $ 63,126
<br />$ (1,330.0) $ (1,330.0) $ -
<br />$ 9,075 $ 9,075 $ -
<br />$ 39,917 $ 39,917 $ 63,126
<br />$ 11,975 $ 11,975 $ 18,938
<br />$ 7,500 $ 7,500 $ 8,000
<br />$ 59,391 $ 59,391 $ 90,064
<br />
|