HomeMy WebLinkAboutSouth Wallace Sewer Cost Estimate.pdf 50 Vt14
W,J(r-�
C�Cc.�l��
SOUTH WALLACE SEWER
FINAL PAYBACK CALCULATIONS
CITY OF BOZEMAN ENGINEERING DEPARTMENT
AUGUST 30, 1994
r
AUGUST 30, 1994
South Wallace Sewer Final Payback Calculations
CONSTRUCTION COSTS:(Sime Construction)
S3S,365
ENGrN''EERING COSTS:('Thomas,Dean&Hoskins)
Design: $3,700
Construction: $2,000
Additional Inspection:
$6,544
SUBTOTAL: S44,909
3%Administrative Fee: $1,347
TOTAL: $46,256
PAYBACK RATE: SO.2103 sq.ft.
CURRENT OWNER NL,P AREA(sq. ft.) PRORATA PRORATA COST
DESIGNATION PERCENTAGE
Harringtons G 8,252 3.0% $1,388
Knox C 9,75b 3.5% S1,619
Hamilton/1\4acpherson B 15,000 5.3% $2,452
Story Distributing F 16,142 5.8% $2,683
Ball D 24,750 8.8% $4,070
Gallatin Valley Seed A 29,700 10.6% $4,903
CMC Heartland Partners E* 176,062 63.0% $29,141
TOTALS: 279,656 sq. ft. 100.0% S46,256
*Total square footage for this property owner is 190,912. However, a reduction was given when a
future street with cul-de-sac, and trail casement were factored in. The figure in the colunm above
reflects the assessable square footage. Details arc as follows:
Future street/cul-de-sac 7,850 sq. ft.
Future 20'trail easement (approx. 350 linear feet) 7,000 sq. ft.
TOTAL 14,850 SQ. FT.
r �, _ -
i
r
;
s
14
I LINDLEY
0
s ? o
3
E. OLIVE ST. o
� 20 o F-
o �
� m
, 1
u
c �
10E. CURTI S ST. I
4G I
G
E
O
20 21 20
a
CEMETERY
PAYBACK
DESIGNATION MA
vi � �
�.
i