Mar 03 04 09:19a Pacific West Engineering 541-344-2318 P,3 <br /> ii <br /> <br /> s <br /> Cost of'fz of Throne Drive adjacent to City Park: <br /> $249,988/2 X830 I.fJ = $63,569 <br /> (1,632 Lf.) <br /> ~ ~ <br /> WELCOME WAY: (Throne Dr. to Leopold) a,~~ z Hbs f'°' <br /> C & G: 930 I.f. @ $6.00 = $5,580 <br /> Street Excavation: lump sum = $2,000 <br /> Top soil stripping: lump surrr $800 <br /> Crushed Rock: 880 tons @$9.00 = $7,920 <br /> A.C.; 304 tons @ $31.00 = $9,424 <br /> 10" storm: 189 I.f. @ $19.00 = $ 3, 591 <br /> Storm manhole: 1 ea. @ $1,400 = $1,400 ~ • <br /> Curb inlets: 2 ea. @ $700 = $1,400 ? ~ <br /> Street lights: 3 ea. @ $1,200 = 33,600 <br /> Construction staking: lump sum = $1,400 ~S <br /> Engineering: lump sum = $4,000 I'Z <br /> TOTAL = $ 41 ,1 1 5 <br /> Cost of 'r4 of Welcome Way adjacent to City Park: <br /> $41,115/2 = $20,558 <br /> DETERMINE CITY AND DEVELOPER COSTS AS INDENTIFIED IN THE AGREEMENTS: <br /> City Obligations: <br /> Cost of %z of Throne Drive adjacent to City Park: $63,569 <br /> Cost of %z of Welcome Way adjacent to City Park: $20,558 E <br /> TOTAL = $ 84,12 7 ~ 1 z 9s ~ <br /> Developer Obligations: <br /> Reimbursement for %z section of Throne over 20' width per agreement: 5z <br /> ~ ~I,, I <br /> (determined by City) $28,000 ~ <br /> Added street frontage on City Park per agreement: $15,000 ? 'r~'7 ~o'` <br /> Fill existing ditch per agreement: $13,589 ~ P~f i I~IB~ <br /> Permits to relocate waterway per agreement: $2,500 ? <br /> TOTAL = $59,089 <br /> Balance due developer = $84,127 - 59,089 = S25,038 <br /> i~ <br /> ~~i <br /> - ?~I°~ <br /> <br />