|
FF 02
<br /> IV ~ ABLE m
<br /> W. UN ERSITYAL SAS MENTT S
<br /> LEY SESS
<br /> Alley No. Description
<br /> QTY Unit Unit Cast Total Paling Gty Pave City Storm City WW Direct Total
<br /> 1,2 HILYARD AND PATTERSON FROM MILLRACE TO HALF ALLE $ 94,OBD.51 $ 94,080.51 $ $ $ - $ $ 94,060.51
<br /> 4 13TH AND 14TH FROM OAK lT) HALF ALLEY $ 25,282.11 $ 24,837.68 $ 444.45 $ - $ - $ $ 25,282.11
<br /> 5,18 14TH AND 15TH FROM FERRY 10 MILL $ 57,429.59 $ 57,429,59 $ - $ - $ - $ $ 57,429.59 0
<br /> 8 14TH AND 15TH FROM ALDER TO HB.YARD $ 73,498.54 $ 72,858,30 $ 840.24 $ $ $ $ 73,'198.54 a
<br /> 8,22 FERRY AND MILL FROM i iTH TO HALF ALLEY $ 52,896.59 $ 42,184.35 $ $ - $ 10,714.24 $ - $ 52,898.59 N
<br /> 9 HIGH AND PEARL FROM 15TH TO HALF ALLEY $ 26,463.84 $ 26,483.64 $ - $ - $ - $ $ 26,463.84 0
<br /> 10 11TH AND 12TH FROM HILYARD TO PAITER50N $ 54,217.01 $ 54,217.01 $ - $ - $ - $ - $ 54,217.01
<br /> 13 PAITERSON AN D FERRY FROM 16TH lO 171H $ 62,509.35 $ 62,509.35 $ $ $ - $ - $ = 62,509.35
<br /> 14 PEARL AND OAK FROM 18TH TO CANAL $ 39,395.67 $ 31,760.82 $ 2,457.89 $ 5,D57.84 $ 119.02 $ - $ 39,'s95.87
<br /> 16 14TH AND 15TH FROM HILYARD TO PATTERSON $ 57,353.88 $ 57,353.88 $ $ $ - $ $ 57,353.88
<br /> 17 14TH AND 15TH FROM KINCAID TO ALDER $ 57,416.37 $ 57,418.37 $ $ $ - $ - $ .57,416.37
<br /> 19 15TH AND 18TH FROM HILYARD TO PATTER50N $ 51,768.50 $ 51,788.50 $ - $ - $ - $ - $ 51,768.50
<br /> 20 15THAND 18TH FROM PATTERSON TO FERRY $ 60,048.60 $ 58,978.86 $ 1,069.71 $ $ - $ $ 60,048.60
<br /> 21 17TH AND 18TH FROM HALF ALLEY TO PATIERSON $ 28,881.59 $ 28,881.59 $ - $ $ - $ $ 28,881.59
<br />
<br /> ' 23 FERRY AND MILL FROM 15TH 7016TH $ 56,285.98 $ 58,285.98 $ - $ $ - $ $ 56,285.98
<br /> a
<br /> 24 HIGH AND PEARL FROM 18TH 7017TH $ 51,068.86 $ 50,835.38 $ 233.48 $ $ - $ $ 51,D68.88 °
<br /> 25 MILL AND HIGH FROM 13TH TO HALF ALLEY $ 29,394.68 $ 29,306.74 $ 87.94 $ $ $ - $ 29,394.88
<br /> 26 MILLANDHIGHFROM161H1017TH $ 56,274.45 $ 55,206.90 $ - $ $ $ 1,087.55 $ 56,274.45 w
<br /> 27 MILLANDHKiHFROM171H1018TH $ 55,128.54.$ 55,128.54 $ - $ $ $ - $ 55,128.54
<br /> 29 PATTERSON AND FERRY FROM 18TH TO HALF ALLEY $ 20,415.98 $ 20,415.98 $ - $ $ - $ - $ 20,415.98 ~ ~ ~ ~ ~ ~
<br /> 30 PEARL AND OAK FROM 15TH 7018TH $ 55,252.76 $ 54,535.04 $ 717.72 $ $ - $ $ 55,252.78
<br /> 31 11TH AND 12TH FROM HALF ALLEY TO HIGH - ~ d
<br /> $ 98,219.84 $ 36,219.84 $ $ $ $ $ 36,219.84 _
<br /> 32 18TH AND 19TH FROM HALF ALLEY TO MILL $ 29;581.13 $ 29,581.13 $ $ $ $ - $ 29,581.13 ~
<br /> $ -rd
<br /> Project Contract Totai $ 1,130,664.15 $ 1,108,053.97 $ 5,851.43 $ 5,057.94 $ 10,833.26 $ 1,067.55 $1,13D,864.15 m } m z
<br /> 97.96°k 0.52% 0.45% 0.96°h 0.09% 100.00°h wW Z ZmZ Y w
<br /> FQf/1< W O
<br /> ADVERTISING 1 LUMPSUM $ 847.89 $ 847.89 $ 830.79 $ 4.39 $ 3.79 $ 8.12 $ 0.60 $ 847.89 0 ~ o v v a
<br /> PSI SOILTESIING 1 LUMPSUM $ 15,578.00 $ 15,578.D0 $ 15,263.78 80.61 $ 69.67 $ 149.23 $ 14.71 $ 15,578.00 N UN
<br /> VAC•X 1 LUMPSUM $ 3,396.24 $ 3,396.24 $ 3,327.74 $ 17.57 $ 15.18 $ 32.53 $ 3.21 $ 3,396.24 Z
<br /> TOWING EXPENSE 1 LUMPSUM $ 42,50 $ 42.50 $ 41.84 $ 0.22 $ 0.19 $ 0.41 $ 0.04 $ .42.50 W N ~ N
<br /> CONSULTANT.-BAL2NISER 1 LUMPSUM $ 47,355.25 $ 47,355.25 $ 46,400.07 $ 245.03 $ 211.80 $ 453.65 $ 44.70 $ 47,355.25 J
<br />W
<br /> LCOG 1 LUMPSUM $ 735.14 $ 735.14 $ 720.31 $ 3.80 $ 3.29 $ 7.04 $ 0.89 $ 735.14 J ~ W
<br /> CONSULTANT•PAVEMENTSERVICES i LUMPSUM $ 67.00 $ 67.00 $ 65.65 $ 0.35 $ 0.30 $ 0.84 $ 0.06 $ :87.00 a Q. pQ
<br /> ATTORNEY 1 LUMPSUM $ 3,360.00 $ 3,360.00 $ ~ - $ 3,380.00 $ - $ - $ - $ 3,380.00 ~ F' ~ a
<br /> MATERIALS • MASON SUPPLY 1 LUMPSUM $ 693.00 $ 693.00 $ 879.02 $ 3.59 $ 3.10 $ 6.84 $ 0.65 $ 893.00 ~ to o6
<br /> ~ W aN
<br /> Project Direct Total $1,202,939.17 $ 1,175,382.97 $ 9,566.98 $ 5,365.27 $ 11,491.53 $ 1,132.42 $1,2D2,939.17 ~ ~ Q~
<br /> 97.71°k 0.80% 0.45% 0.98% 0.09% Z ~ p ~
<br /> ENGINEERING CHARGE 1 LUMPSUM $548,217.00 $ 548,217.00 $ 509,380.59 $ 15,042.07 $ 12,890.20 $ 8,369.94 $ 514.19 $ 546,217.00 I-,
<br />to ~ _
<br /> ADMINFEE 5.OD% $ 60,146.96 $ 58,769.15 $ 478.35 $ 268.26 $ 574.58 $ 56.62 $ 60,148.98 W Q ~ W
<br /> CONSTRUCTION FINANCING 3.69% LUMPSUM $44,340.34 $ 44,340.34 $ 43,324.82 $ 352.64 $ 197.76 $ 423.58 $ 41.74 $ 44,340.34 ~ ~
<br /> w
<br /> PROJECTTOTAL $1,853,643.46 $ 1,786,857.33 $ 25,440.04 $ 18,721.50 $ 20,879.82 $ 1,744.97 $1,853,643.48 m
<br /> PAVING G1Y PAVE Citt STCRM CnY YJJJ gRECT TOTAL ADMIN. FEE CREDIT NETCRY CASTS PS
<br /> ASSESSMENTS $ 1,759,902.46 $ 1,744.97 $ 1,761,647.44 Z
<br /> ~~OH
<br /> CnY PAIDASSESSMEMS $ 26,954.86 S 26,954.88 0
<br /> TOTALASSESSMENIS $ 1,786,857.33 $ 1,744.97 $ 1,768,602.30 ~ Q+ ~
<br /> Hwo~
<br /> ~~z~
<br /> CnV OF EUGENE SNARE ~ ~ W
<br /> W
<br /> PAVING CnY PAVE CnY BTORM CRY WW gRECT TGTAL AC4r11NI5TAATNE NETCfiY COSTS _ a
<br /> FEE CREDIT W
<br /> A
<br /> 15MF FUND $ $ 25,440.04 $ 25,440.W $ 478.35 $ 24,961.69
<br /> ROAD FUND $ 28,954,86 $ 28,954.88 $ 866.54 $ 26,086.32
<br /> STORM UtILRY FUND ~ $ 18,721.50 $ 16,721.50E 268.26 $ 19,453.24 n
<br /> WW UiILnY FUND S 20,879.62 $ 20,879.62 $ 574.58 $ 20,3D5,05'
<br /> ~j
<br /> TOTRLCnYSHARE $ $ 25,440.04 $ 18,721.50 $20,878.62 $ $ 91,996.03 $ 2,207.73 S 69,788.30
<br /> SHEET
<br /> S:IProJedslPro}214112WVnivAlleyslass°ssn~enBASSESS_TABLES.dx9 Mar 09, 2008 cewekJm 1 of 1
<br />
<br />
|