|
Project Description
<br />Sea/coats /Crackseal
<br />11-01 River's Bend 3rd & 4th
<br />11-02 See Table 1 for list
<br />11-03 Oakridge Estates /Alpaca Estates
<br />11-04 Alpine Dr. /Xkimo St
<br />Bituminous Overlays
<br />11-05 157th Lane
<br />11-06 Oak Run
<br />11-07 Magnesium St.
<br />11-08 Stanhope River Hills
<br />Table 5
<br />2011 Street Maintenance Program
<br />Finacing of Project Costs
<br />Total Total MSA or
<br />Construction Overhead Project City Assessed Developer Units Unit
<br />Cost Cost Cost Cost Cost Escrow Assessed Assmnt
<br />$ 6,427 $ 1,607 $ 8,034 $ 6,266 $ 1,767 27 $ 65
<br />$ 169,903 $ 42,476 $ 212,379 $ 165,655 $ 46,723 258 $ 181
<br />$ 100,481 $ 25,120 $ 125,601 $ 76,617 $ 27,632 $ 21,352 96 $ 288
<br />$ 34,134 $ 8,534 $ 42,668 $ (2,416) $ 2,416 $ 42,668 11.5 $ 210
<br />Subtotal $ 310,945 $ 77,736 $ 388,681 $ 246,123 $ 78,539 $ 64,020 392.5 $ 200
<br />$ 35,228 $ 8,807 $ 44,035 $ 22,017 $ 22,017
<br />$ 44,575 $ 11,144 $ 55,719 $ 27,859 $ 27,859
<br />$ 11,611 $ 2,903 $ 14,514 $ 7,257 $ 7,257
<br />$ 60,042 $ 15,011 $ 75,053 $ 37,527 $ 37,527
<br />Subtotal $ 151,456 $ 37,864 $ 189,320 $ 94,660 $ 94,660
<br />Grand Total $ 462,401 $ 115,600 $ 578,002 $- 340,783 $ 173,199 $ 64,020
<br />17 $ 1,295
<br />15 $ 1,857
<br />4 $ 1,814
<br />13 $ 2,887
<br />49 $ 1,932
<br />
|