|
<br /> RECONSTRUCTON
<br /> Period Y r Constructed Total segments Total Miles Estim
<br /> 2011-2015 1975 or older 13 3.05 $ 3,599,000.00
<br /> 2016-2020 1976-1980 278 45.37 $ 53,536,600.00
<br /> 2021-2025 1981-1985 186 34.44 $ 40,639,200.00
<br /> 2026-2030 1986-1990 114 18.94 $ 22,349,200.00
<br /> 2031-2035 1991-1995 213 23.52 $ 27,753,600.00
<br /> 2036-2040 1996-2000 103 12.29 $ 14,502,200.00
<br /> 2041-2045 2001-2005 163 20.66 $ 24,378,800.00
<br /> 2046-2050 2006-2010 68 11.60 $ 13,688,000.00
<br /> Dirt Streets 17 3.77 $ 4,448,600.00
<br />assume $1,000,000 per mile for reconstruction
<br />assume 40 year design life
<br />assume $1.56/sq. yd. for sealcoating
<br />assume $5.85/sq. yd. for overlays
<br />assume 18%.overhead
<br />Next 5 Years (2011 - 2015)
<br />Maintenance Cost Recon Cost I.a1sJl Avg CostlYeE
<br />$ 5,989,203.00 $ 3,599,000.00 $ 9,588,203.00 $ 1,917,640.60
<br />Next 10 Years (2011 - 2020)
<br />Maintenance Cost Recon Cost ~ Avg CostlY ear
<br />$ 15,265,506.00 $ 53,536,600.00 $ 68,802,106.00 $ 6,880,210.60
<br />all based on 2009 dollars
<br />
<br />1 00.40
<br />52.76
<br />
<br />$
<br />$
<br />
<br />2,640,554.00
<br />1,439,627.00
<br />
<br />31.42
<br />80.38
<br />
<br /> :e Total Cost/Year
<br />$ 3,348,649.00 $ 9,588,203.00 $ 1,917,640.60
<br />$ 7,836,676.00 $ 62,812,903.00 $ 12,562,580.60
<br />
<br />
<br />
<br />
<br />
<br />
|