<br /> ~ ~ <br /> Cost of %z of Throne Drive adjacent to City Park: <br /> $249,988/2 (830 i.f.) _ $63,569 <br /> (1,632 I.f.) <br /> WELCOME WAY: (Throne Dr. to Leopold) ' ~ t'~ <br /> C & G: 930 l.f. @ $6.00 = $5,580 ~ ~ '16s ~ <br /> Street Excavation: lump sum = $2,000 <br /> Top soil stripping: lump sumr $800 <br /> Crushed Rock: 880 tons @$9.00 = $7,920 <br /> A.C.: 304 tons @ $31.00 = 59,424 <br /> 10" storm: 189 I.f. @ $19.00 = $ 3, 591 <br /> Storm manhole: 1 ea. @ $1,400 = $1,400 ~-r~ <br /> Curb inlets: 2 ea. @ $ 700 = $1,400 lC <br /> Street fights: 3 ea. @ $1,200 = 53,600 ~i~ <br /> Construction staking: lump sum = $1,400 ~s <br /> Engineering: lump sum = $4,000 (~y <br /> TOTAL = $ 41 ,1 15 <br /> Cost of r4 of Welcome Way adjacent to City Park: <br /> $41,1 l 5 J2 = 520,558 <br /> DETERMINE CITY AND DEVELOPER COSTS AS INDENTIFIED IN THE AGREEMENTS: <br /> City Oblic ations: <br /> Cost ofi'z of Throne Drive adjacent to City Park: $63,569 <br /> Cost of %z of Welcome Way adjacent to City Park: $20,558 ~ <br /> TOTAL = $ 84,12 7 ~ I zqS~ (,S~Jn, <br /> Develoaer Obligations: <br /> Reimbursement for rz section of Throne over 20' width per agreement: <br /> (determined by City) $28,000 ~ ~J~l~a2 <br /> Added street frontage on City Park per agreement: $15,000 ? (~7~i7~o~ <br /> Filf existing di#ch per agreement: $13,589 ~ pu i l ~/a3 ice" <br /> Permits to relocate waterway per agreement: 2 500 ? < < <br /> TOTAL = $59,089 <br /> Balance due developer~~ $84,127 - 59,089 = S25,038 <br /> ~ ~ T" r <br /> D <br /> J l~ <br /> <br />