Loading...
HomeMy WebLinkAboutLID 49 with Contractor Prices - 30% (2)LOCAL IMPROVEMENT DISTRICT 49 Estimate 7 15 22 55 75 5 5 35 40 Actual $ 3.40 $ 30.00 $ 30.00 $ 48.00 $ 63.75 $ 4.00 $ 4.00 $ 19.20 $ 23.75 12%0.00 Item #No.Dir Street Company/ L Name F Name Driveway behind Sidewalk (yd^2) Replace Sidewalk (SQ YD) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforced C & G (FT) Removal of Concrete/ Asphalt Sidewalk (SQY) 6 " Excavation, Backfill, and Compaction (SQY) 12" Excavation, Backfill, and Compaction (SQY) Concrete Installation (SQY) Reinforced Concrete Installation (SQY) Removal of Concrete Curb & Gutter (Foot) 12" Excavation, Backfill, and Compaction (LF) Concrete Installation (Foot) Reinforced Concrete Installation (Foot) Street Reconstruction or Asphalt Patching Cost Engineering City Participation Property Owner Cost Estimated Property Owner Cost - Nonvoluntary Difference 33 4 W 2nd North City of Rexburg 0.00 20 -$ -$ -$ -$ 80.00$ 80.00$ 384.00$ -$ 544.00$ 65.28$ 609.28$ 0.00 0.00 0.00 34 Apx. 118 W 2nd North City of Rexburg 2.78 0 9.44$ 83.33$ 133.33$ -$ -$ -$ -$ -$ 226.11$ 27.13$ 253.24$ 0.00 0.00 0.00 35 120 W 2nd North City of Rexburg 7.78 0 26.44$ 233.33$ 373.33$ -$ -$ -$ -$ -$ 633.11$ 75.97$ 709.08$ 0.00 0.00 0.00 36 Apx 150 W 2nd North East Idaho Railroad 5.00 12 0.00 0 17.00$ 150.00$ 240.00$ -$ 48.00$ 48.00$ 230.40$ -$ 733.40$ 88.01$ 220.02$ 601.39 864.85 (263.46)-30% 37 170 W 2nd North Utah Power & Light Co 3.89 0 13.22$ 116.67$ 186.67$ -$ -$ -$ -$ -$ 316.56$ 37.99$ 94.97$ 259.58 844.24 (584.66)-69% 38 150 N 2nd West Hepworth Jay and Sephlin 70 0.00 0 -$ -$ -$ -$ 280.00$ 280.00$ 1,344.00$ -$ 1,904.00$ 228.48$ 571.20$ 1,561.28 5,534.48 (3,973.20)-72% 39 145 N 2nd West JRL Holdings LLC 0.00 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 6,007.24 (6,007.24)-100%42 191 N 1st West James & Nettie Winkle 11.11 11.11 40 0.00 0 37.77$ 333.30$ 1,066.61$ -$ 160.00$ 160.00$ 768.00$ -$ 2,525.69$ 303.08$ 486.37$ 2,342.40 2,666.23 (323.83)-12% 43 160 N 1st West Twin Pines Apartments Inc - 48.89 16 16.67 30 222.90$ 1,966.80$ 2,346.72$ 1,062.71$ 184.00$ 184.00$ 307.20$ 712.50$ 172.19$ 7,159.02$ 859.08$ 2,096.05$ 5,922.06 5,830.03 92.03 2% 44 55 W 2nd North Eastern Idaho Special Services Agency - 22.23 23 13.33 24 120.90$ 1,066.80$ 1,067.04$ 849.79$ 188.00$ 188.00$ 441.60$ 570.00$ 103.31$ 4,595.44$ 551.45$ 1,347.64$ 3,799.26 3,899.76 (100.50)-3% 45 171 N Center St Axiom Properties Development 11.11 0 37.78$ 333.33$ 533.33$ -$ -$ -$ -$ -$ 904.44$ 108.53$ 271.33$ 741.65 783.23 (41.58)-5% 11 113 181 30 54 485.47$ 4,283.57$ -$ 5,947.04$ 1,912.50$ 940.00$ 940.00$ 3,475.20$ 1,282.50$ 276 19,541.78$ 2,345.01$ 6,659.19$ 15,227.62$ 26,430.06 11,202.44 Curb & Gutter 2nd North Sidewalk LOCAL IMPROVEMENT DISTRICT 49 Estimate 7 15 22 55 75 5 5 35 40 Actual $ 3.40 $ 30.00 $ 30.00 $ 48.00 $ 63.75 $ 4.00 $ 4.00 $ 19.20 $ 23.75 Curb & GutterSidewalk Item #No.Dir Street Company/ L Name F Name Driveway behind Sidewalk (yd^2) Replace Sidewalk (SQ YD) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforced C & G (FT) Removal of Concrete/ Asphalt Sidewalk (SQY) 6 " Excavation, Backfill, and Compaction (SQY) 12" Excavation, Backfill, and Compaction (SQY) Concrete Installation (SQY) Reinforced Concrete Installation (SQY) Removal of Concrete Curb & Gutter (Foot) 12" Excavation, Backfill, and Compaction (LF) Concrete Installation (Foot) Reinforced Concrete Installation (Foot) Street Reconstruction or Asphalt Patching Cost Engineering City Participation Property Owner Cost Estimated Property Owner Cost - Nonvoluntary Difference 47 Apx. 301 E Main St City of Rexburg 0 0.00 250 -$ -$ -$ -$ 1,000.00$ 1,000.00$ 4,800.00$ -$ 6,800.00$ 816.00$ 7,616.00$ 0.00 0 0.00 48 273 E Main St Fleming Real Estate Investment Properties LLC 0 0.00 56 -$ -$ -$ -$ 224.00$ 224.00$ 1,075.20$ -$ 1,523.20$ 182.78$ 456.96$ 1,249.03 2391.2 -1142.17 -48% 49 267 E Main St Todd & Colette Davison 10.88 10.88 50 36.99$ 326.40$ 522.24$ -$ 200.00$ 200.00$ 960.00$ -$ 2,245.63$ 269.48$ 408.00$ 2,107.11 3158.6 (1,051.49)-33% 50 261 E Main St Joseph & Sheryl Alldredge 12.44 17.55 66 59.67$ 526.53$ 842.45$ -$ 264.00$ 264.00$ 1,267.20$ -$ 3,223.86$ 386.86$ 663.37$ 2,947.36 6286.24 -3338.88 -53% 51 255 E Main St Park Place Condominiums 15.56 54.23 99 184.37$ 1,626.77$ 2,602.83$ -$ 396.00$ 396.00$ 1,900.80$ -$ 86.09$ 7,192.85$ 863.14$ 1,752.16$ 6,303.84 9077.06 (2,773.22)-31% 52 Apx. 251 E Main St Mountain America Federal Credit Union 0.00 52 29 -$ -$ -$ -$ 324.00$ 324.00$ 998.40$ 688.75$ 81.79$ 2,416.94$ 290.03$ 700.55$ 2,006.43 6490.25 -4483.82 -69% 53 Apx. 245 E Main St Mountain America Federal Credit Union 60 17 -$ -$ -$ -$ 308.00$ 308.00$ 1,152.00$ 403.75$ 2,171.75$ 260.61$ 651.53$ 1,780.84 5981.99 (4,201.15)-70% 54 Apx. 241 E Main St Mountain America Federal Credit Union 0 0 11 - 0 -$ -$ -$ -$ 44.00$ 44.00$ 211.20$ -$ 299.20$ 35.90$ 89.76$ 245.35 469.7 -224.35 -48% 56 206 E Main St Kenneth & Jacqueline Sare 60 100.00 72 - 0 340.00$ 3,000.00$ 4,800.00$ -$ 288.00$ 288.00$ 1,382.40$ -$ 10,098.40$ 1,211.81$ 1,564.32$ 9,745.89 4902.1 4,843.79 99% 57 218 E Main St Steven & Cynthia Davis 15.56 26.67 80 - 0 90.68$ 800.10$ 1,280.16$ -$ 320.00$ 320.00$ 1,536.00$ -$ 4,346.94$ 521.63$ 924.11$ 3,944.47 5810.73 (1,866.26)-32%59 232 E Main St Targhee Professional Offices LLC 0 0 23 - 0 -$ -$ -$ -$ 92.00$ 92.00$ 441.60$ -$ 625.60$ 75.07$ 187.68$ 513.00 982.1 (469.10)-48% 60 242 E Main St Douglas & Deborah Heiner 0 0 32 -$ -$ -$ -$ 128.00$ 128.00$ 614.40$ -$ 870.40$ 104.45$ 261.12$ 713.73 1366.4 (652.67)-48% 61 246 E Main St Heiner Limited Partnership 0 16.67 56 56.67$ 500.00$ 800.00$ -$ 224.00$ 224.00$ 1,075.20$ -$ 2,879.87$ 345.58$ 863.96$ 2,361.50 3696.7 (1,335.20)-36%62 1 Professional Plaza St Rexburg Properties LLC 0 0.00 0 - 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.00 63 264 E Main St Fullmer Joshua R Properties LLC 14.44 35.78 59 - 0 121.64$ 1,073.33$ 1,717.33$ -$ 236.00$ 236.00$ 1,132.80$ -$ 4,517.11$ 542.05$ 1,355.13$ 3,704.04 5549.28 (1,845.24)-33% 64 280 E Main St R & L Collette Real Estate 13.22 31.22 84 - 0 106.16$ 936.67$ 1,498.67$ -$ 336.00$ 336.00$ 1,612.80$ -$ 4,826.29$ 579.15$ 1,125.00$ 4,280.45 6240.69 (1,960.24)-31% 65 5 S 3rd East Allan & Juanita Miller 0.00 0.00 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 7992.98 (7,992.98)-100% 66 328 E Main St Raymond & Shanna Hill 0.00 0.00 38 -$ -$ -$ -$ 152.00$ 152.00$ 729.60$ -$ 1,033.60$ 124.03$ 310.08$ 847.56 6606.64 (5,759.08)-87% 67 338 E Main St Raymond & Shanna Hill 0.00 0.00 30 -$ -$ -$ -$ 120.00$ 120.00$ 576.00$ -$ 816.00$ 97.92$ 244.80$ 669.12 5373.55 (4,704.43)-88% 68 Apx 350 E Main St Upper Valley Partners LLC 0 20.56 102 69.89$ 616.67$ 986.67$ -$ 408.00$ 408.00$ 1,958.40$ -$ 172.19$ 4,619.81$ 554.38$ 1,334.29$ 3,839.91 6158.37 (2,318.46)-38%69 360 E Main St Upper Valley Partners LLC 0 11.11 0 37.78$ 333.33$ 533.33$ -$ -$ -$ -$ -$ 904.44$ 108.53$ 271.33$ 741.65 870.34 (128.69)-15% 142 325 1220 0 46 1,103.84$ -$ 9,739.80$ 15,583.68$ -$ 5,064.00$ 5,064.00$ 23,424.00$ 1,092.50$ 340 61,411.89$ 7,369.43$ 20,780.14$ 48,001.28$ 89404.92 41,403.64 Curb & GutterMain St Sidewalk LOCAL IMPROVEMENT DISTRICT 49 Estimate 7 15 22 55 75 5 5 35 40 Actual $ 3.40 $ 30.00 $ 30.00 $ 48.00 $ 63.75 $ 4.00 $ 4.00 $ 19.20 $ 23.75 Curb & GutterSidewalk 15.56 27.44 Apprend or driveway Item #No.Dir Street Company/ L Name F Name Driveway behind Sidewalk (yd^2) Replace Sidewalk (SQ YD) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforced C & G (FT) Removal of Concrete/ Asphalt Sidewalk (SQY) 6 " Excavation, Backfill, and Compaction (SQY) 12" Excavation, Backfill, and Compaction (SQY) Concrete Installation (SQY) Reinforced Concrete Installation (SQY) Removal of Concrete Curb & Gutter (Foot) 12" Excavation, Backfill, and Compaction (LF) Concrete Installation (Foot) Reinforced Concrete Installation (Foot) Street Reconstruction or Asphalt Patching Cost Engineering City Participation Property Owner Cost Estimated Property Owner Cost - Nonvoluntary Difference 70 402 W 4th South Magic Suds Laundromat LLC 0 47 24 -$ -$ -$ 284.00$ 284.00$ 902.40$ 570.00$ 2,040.40$ 244.85$ 612.12$ 1,673.13 3166.1 (1,492.97)-47% 71 420 W 4th South All Studio Apartments LLC 0 0 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.00 72 460 W 4th South L&L Legacy Limited Partnership 0 0 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.0073Apx 550 S Yellowstone Hwy Eastern Idaho Railroad 0 34 0 -$ -$ -$ 136.00$ 136.00$ 652.80$ -$ 924.80$ 110.98$ 277.44$ 758.34 1451.8 (693.46)-48% 74 Apx. 451 S Yellowstone Hwy City of Rexburg 0.00 0 55 -$ -$ -$ 220.00$ 220.00$ -$ 1,306.25$ 1,746.25$ 209.55$ 1,955.80$ 0.00 0 0.00 75 Apx. 431 S Yellowstone Hwy Les Schwab Tire Centers of Boise Inc 0.00 0 82 -$ -$ -$ 328.00$ 328.00$ -$ 1,947.50$ 2,603.50$ 312.42$ 781.05$ 2,134.87 3960.6 (1,825.73)-46% 76 407 S 5th West Les Schwab Tire Centers of Boise Inc 0 0 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.0077Apx 441 W 4th South Les Schwab Tire Centers of Boise Inc 0.00 0 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.00 78 431 W 4th South University Gateway Apartments LLC 0 5 0 -$ -$ -$ 20.00$ 20.00$ 96.00$ -$ 136.00$ 16.32$ 40.80$ 111.52 213.5 (101.98)-48% 81 453 S Yellowstone Hwy William Kunz 0 0 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.00 82 475 S Yellowstone Hwy Thueson Clair & Anne Family Limited Partnership 0.00 0 56 -$ -$ -$ 224.00$ 224.00$ -$ 1,330.00$ 1,778.00$ 213.36$ 533.40$ 1,457.96 2704.8 (1,246.84)-46% 83 499 S Yellowstone Hwy Emma Jean Call 0.00 10 56 -$ -$ -$ 264.00$ 264.00$ 192.00$ 1,330.00$ 2,050.00$ 246.00$ 615.00$ 1,681.00 3131.8 (1,450.80)-46% 84 535 S Yellowstone Hwy WDS Yellowstone 0 55 44 -$ -$ -$ 396.00$ 396.00$ 1,056.00$ 1,045.00$ 2,893.00$ 347.16$ 867.90$ 2,372.26 4473.7 (2,101.44)-47% 85 568 S 5th West Stones Town & Country Motors 0 0 46 -$ -$ -$ 184.00$ 184.00$ -$ 1,092.50$ 1,460.50$ 175.26$ 438.15$ 1,197.61 2221.8 (1,024.19)-46% 87 Apx 641 S Yellowstone Hwy Stones Town & Country Motors 0.00 0 42 -$ -$ -$ 168.00$ 168.00$ -$ 997.50$ 1,333.50$ 160.02$ 400.05$ 1,093.47 2028.6 (935.13)-46% 88 671 S Yellowstone Hwy Blake & Mitchell Loveland 0.00 0 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 0.00 151 0 405 -$ -$ -$ -$ -$ 2,224.00$ 2,224.00$ 2,899.20$ 9,618.75$ 0 16,965.95$ 2,035.91$ 6,521.71$ 12,480.16$ 23352.7 10,872.54 Item #No.Dir Street Company/ L Name F Name Driveway behind Sidewalk (yd^2) Replace Sidewalk (SQ YD) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforced C & G (FT) Removal of Concrete/ Asphalt Sidewalk (SQY) 6 " Excavation, Backfill, and Compaction (SQY) 12" Excavation, Backfill, and Compaction (SQY) Concrete Installation (SQY) Reinforced Concrete Installation (SQY) Removal of Concrete Curb & Gutter (Foot) 12" Excavation, Backfill, and Compaction (LF) Concrete Installation (Foot) Reinforced Concrete Installation (Foot) Street Reconstruction or Asphalt Patching Cost Engineering City Participation Property Owner Cost Estimated Property Owner Cost - Nonvoluntary Difference City of Rexburg -$ -$ -$ -$ -$ -$ -$ -$ $1,189,508.39 142,741.01$ $1,332,249.40 0.00 0 CoR Main St ADA 118.333333 204 402.33$ 3,550.00$ 5,680.00$ -$ 816.00$ 816.00$ 3,916.80$ -$ 15,181.13$ 1,821.74$ 17,002.87$ 0.00 CoR 2nd North ADA 45 13 153.00$ 1,350.00$ 2,160.00$ -$ 52.00$ 52.00$ 249.60$ -$ 4,016.60$ 481.99$ 4,498.59$ 0.00 0 CoR Yellowstone ADA 189 384 642.60$ 642.60$ 642.60CoR Yellowstone Storm 22.2222222 40 75.56$ 666.67$ 1,066.67$ -$ 160.00$ 160.00$ 768.00$ -$ 2,896.89$ 347.63$ 3,244.52$ 0.00 0 89 333 Shoshone Edward Samuel & Peggy -$ -$ -$ -$ -$ -$ -$ -$ 33,840.00$ 33,840.00 90 112 N 2nd W Droc Holdings LLC -$ 2,010.00$ 0 2,010.00 0 -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ -$ 0.00 0 375 641 0 0 1,273.49$ -$ 5,566.67$ 8,906.67$ -$ 1,028.00$ 1,028.00$ 4,934.40$ -$ Totals 1,346,015.23$ 157,142.72$ 1,390,956.42$ 112,201.66$ 139,187.68$ (63,478.62)$ 75,709.06$ CITY SHARE 1,391,000$ 1,236,900 154,100 12% 153 812 2193 30 505 PROPERTY OWNER SHARE 112,200$ 139,188 (63,479)-46%TOTAL ESTIMATED COST 1,503,200$ 1,376,088 90,621 7% Sidewalk Curb & Gutter4th South/Yellowstone Hwy Misc. Parcels Sidewalk Curb & Gutter