HomeMy WebLinkAbout1994 - Payback Agreement -South Wallace - Sewer50 Vt14
SOUTH WALLACE SEWER
FINAL PAYBACK CALCULATIONS
CITY OF BOZEMAN ENGINEERING DEPARTMENT
AUGUST 30, 1994
f
AUGUST 30, 1994
South Wallace Sewer Final Payback Calculations
CONSTRUCTION COSTS: (Sime Construction)
538,365
ENGIirEERING COSTS: ('Thomas, Dean & Hoskins)
Design: $3,700
Construction: $2,000
Additional Inspection:
$6,544
SUBTOTAL: &14,909
3% Administrative Fee: $1,347
TOTAL: $46,256
PAYBACK RATE: 50.2103 sq. ft,
CURRENT OWNER
NL,P
DESIGNATION
AREA (sq. ft.)
PRORATA
PERCENTAGE
PRORATA COST
Harringtons
G
8,252
3.0%
51,388
Knox
C
9,75b
3.5%
51,619
Hamilton/1\4acpherson
B
15,000
5.3%
52,452
Story Distributing
F
16,142
5.8%
52,683
Ball
D
24,750
8.8%
$4,070
Gallatin Valley Seed
A
29,700
10.6%
54,903
CMC Heartland Partners
E*
176,062
63.0%
529,141
TOTALS: 279,656 sq. ft. 100.0% 546,256
*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 easement 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.
Ell
6
0
0
20
LINDLEY
c
0
0
3
z
0
m
�- S. u1a,P-�a rte.
Sp-��
ra,,6o,4< 4y-eq-
CEMETERY
PAYBACK
DESIGNATION MAP
i t5 93
z4€)
PLACE
IUE I N s I
rs.e�.� r," V r Cx.r
2 i
5T.
20
0
10
f
-LI i
LINDLEY
0
O
O
3
z
0
H
F-
m
rlb4rl< Are -q -
I
20
Immul
CEMETERY