Loading...
HomeMy WebLinkAboutLID 44 EstimateLOCAL IMPROVEMENT DISTRICT 44 Cresthaven Subdivision Item #No.Dir Street Company/ L Name F Name New Sidewalk (SQ YD) Replace Sidewalk (SQ YD) New C & G (Ft) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforce d 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) Landscape Repair Street Reconstruction Cost Engineering City Participation Total Estimated Property Owner Cost $ 7.00 $ - $ 10.00 $ 45.00 $ 60.00 $ 4.00 $ 5.00 $ 26.00 $ 29.00 12% 1 155 Crestview Drive BENEDICT RUSSEL K 10 -$ -$ -$ -$ -$ 40.00$ 50.00$ 260.00$ -$ 350.00$ 42.00$ 77.00$ 400.00$ 2 198 Crestview Drive KUGATH ETUX STEVEN D 14 31 98.00$ -$ 140.00$ 630.00$ -$ 124.00$ 155.00$ 806.00$ -$ 1,953.00$ 234.36$ 459.20$ 1,800.00$ 3 915 Hillview Dr MCGARY ETUX STEPHEN 20 87 140.00$ -$ 200.00$ 900.00$ -$ 348.00$ 435.00$ 2,262.00$ -$ 4,285.00$ 514.20$ 984.90$ 3,900.00$ 4 925 Hillview Dr MARROTT ETUX ROBERT L 13.5 93 94.50$ -$ 135.00$ 607.50$ -$ 372.00$ 465.00$ 2,418.00$ -$ 4,092.00$ 491.04$ 928.73$ 3,700.00$ 5 935 Hillview Dr RASMUSSEN RICHARD R 18 50 126.00$ -$ 180.00$ 810.00$ -$ 200.00$ 250.00$ 1,300.00$ -$ 2,866.00$ 343.92$ 668.50$ 2,600.00$ 6 915 Greenhaven Circle BRADBURY ANDREW 40 20 280.00$ -$ 400.00$ 1,800.00$ -$ 80.00$ 100.00$ 520.00$ -$ 3,180.00$ 381.60$ 784.00$ 2,800.00$ 7 940 Greenhaven Circle SCHWENDIMAN RANDALL M 7.2 2 50.40$ -$ 72.00$ 324.00$ -$ 8.00$ 10.00$ 52.00$ -$ 516.40$ 61.97$ 128.80$ 500.00$ 8 950 Greenhaven Circle ZOLLINGER ETUX C JEFFREY 18.5 40 129.50$ -$ 185.00$ 832.50$ -$ 160.00$ 200.00$ 1,040.00$ -$ 2,547.00$ 305.64$ 599.38$ 2,300.00$ 9 965 Greenhaven Circle EASTIN ETUX ERIC D 12 58 84.00$ -$ 120.00$ 540.00$ -$ 232.00$ 290.00$ 1,508.00$ -$ 2,774.00$ 332.88$ 635.60$ 2,500.00$ 10 985 Greenhaven Circle KELLER DEBRA A 11.2 103 78.40$ -$ 112.00$ 504.00$ -$ 412.00$ 515.00$ 2,678.00$ -$ 4,299.40$ 515.93$ 969.50$ 3,900.00$ 11 100 Crestview Drive BILLY J & MYRTH J KIDD FAMILY TRUST C/O SCOTT D KIDD 36 -$ -$ -$ -$ -$ 144.00$ 180.00$ 936.00$ -$ 1,260.00$ 151.20$ 277.20$ 1,200.00$ 12 CITY OF REXBURG -$ -$ -$ -$ -$ -$ -$ -$ -$ 223,320.00$ 223,320.00$ 26,798.40$ 250,118.40$ -$ 1,544.00$ 6,948.00$ -$ 2,120.00$ 2,650.00$ 13,780.00$ -$ -$ 223,320.00$ 251,442.80$ 30,173.14$ 256,631.20$ 25,600.00$ 2nd West & 1st North Project-Machine Curb Item #No.Dir Street Company/ L Name F Name New Sidewalk (SQ YD) Replace Sidewalk (SQ YD) New C & G (Ft) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforce d 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) Landscape Repair Street Reconstruction Cost Engineering City/URD Participation Total Estimated Property Owner Cost $ 7.00 $ 6.00 $ - $ 45.00 $ 60.00 $ 4.00 $ 4.00 $ 16.00 $ 22.00 $2/SF 12% 13 202 W Main St BMC HOLDINGS INC DBA 106 189 742.00$ 636.00$ -$ 4,770.00$ -$ 756.00$ 756.00$ 3,024.00$ -$ 4,000.00$ 14,684.00$ 1,762.08$ 3,124.80$ 13,400.00$ 14 Approx 37 N 2nd West BMC HOLDINGS INC DBA 77.8 130 70 60 490.00$ 886.80$ -$ 3,501.00$ 4,200.00$ 760.00$ 760.00$ 2,080.00$ 1,320.00$ 4,000.00$ 17,997.80$ 2,159.74$ 1,900.85$ 18,300.00$ 15 Approx. 57 N 2nd West CAMPBELL PROPERTIES I LLC 68.4 111 55.5 60 388.50$ 743.40$ -$ 3,078.00$ 3,330.00$ 684.00$ 684.00$ 1,776.00$ 1,320.00$ 3,000.00$ 15,003.90$ 1,800.47$ 1,529.33$ 15,300.00$ 16 164 W 1st North CAMPBELL PROPERTIES I LLC 60.6 124 148.5 108 1,039.50$ 1,254.60$ -$ 2,727.00$ 8,910.00$ 928.00$ 928.00$ 1,984.00$ 2,376.00$ 3,000.00$ 23,147.10$ 2,777.65$ 2,811.73$ 23,200.00$ 17 Approx 213 W 1st North CAMPBELL PROPERTIES I LLC 94 122 34 75 238.00$ 768.00$ -$ 4,230.00$ 2,040.00$ 788.00$ 788.00$ 1,952.00$ 1,650.00$ 3,000.00$ 15,454.00$ 1,854.48$ 1,275.93$ 16,100.00$ 18 208 W 1st North COLBORN STANLEY K 66 181 106.8 85 1,209.60$ 1,036.80$ -$ 2,970.00$ 6,408.00$ 1,064.00$ 1,064.00$ 2,896.00$ 1,870.00$ 1,000.00$ 19,518.40$ 2,342.21$ 3,746.05$ 18,200.00$ 19 180 W Main St NOLTE SHASTA MARIE 66.8 120 467.60$ 400.80$ -$ 3,006.00$ -$ 480.00$ 480.00$ 1,920.00$ -$ 2,200.00$ 8,954.40$ 1,074.53$ 1,976.10$ 8,100.00$ 20 24 N 2nd West NOLTE SHASTA MARIE 20 35 140.00$ 120.00$ -$ 900.00$ -$ 140.00$ 140.00$ 560.00$ -$ 1,000.00$ 3,000.00$ 360.00$ 584.50$ 2,800.00$ 21 25 N 2nd West RUDDCO LLP 14 25 98.00$ 84.00$ -$ 630.00$ -$ 100.00$ 100.00$ 400.00$ -$ 1,000.00$ 2,412.00$ 289.44$ 413.00$ 2,300.00$ 22 26 N 2nd West KIRKHAM MICHAEL R 23 40 161.00$ 138.00$ -$ 1,035.00$ -$ 160.00$ 160.00$ 640.00$ -$ 1,400.00$ 3,694.00$ 443.28$ 308.00$ 3,900.00$ 23 36 N 2nd West REXBURG PROFESSIONAL MNG LLC 6 76 44.7 50 354.90$ 304.20$ -$ 270.00$ 2,682.00$ 504.00$ 504.00$ 1,216.00$ 1,100.00$ -$ 6,935.10$ 832.21$ 1,285.20$ 6,500.00$ 24 150 N 2nd West LERWILL JEFF 46 -$ -$ -$ -$ -$ 184.00$ 184.00$ 736.00$ -$ -$ 1,104.00$ 132.48$ 354.20$ 900.00$ 25 URBAN RENEWAL AGENCY 682.1 1083 78 20 5,320.70$ 4,560.60$ -$ 30,694.50$ 4,680.00$ 4,412.00$ 4,412.00$ 17,328.00$ 440.00$ 6,000.00$ 732,910.00$ 810,757.80$ 97,290.94$ 908,048.74$ 10,933.20$ -$ 57,811.50$ 32,250.00$ 10,960.00$ 10,960.00$ 36,512.00$ 10,076.00$ 29,600.00$ 732,910.00$ 942,662.50$ 113,119.50$ 927,358.41$ 129,000.00$ 2nd West & 1st North Project-Handset Curb Item #No.Dir Street Company/ L Name F Name New Sidewalk (SQ YD) Replace Sidewalk (SQ YD) New C & G (Ft) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforce d 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) Landscape Repair Street Reconstruction Cost Engineering City Participation Total Estimated Property Owner Cost $ 7.00 $ 6.00 $ - $ 45.00 $ 60.00 $ 4.00 $ 5.00 $ 26.00 $ 29.00 12% 26 142 W 1st North MICKELSEN DAVID 71.2 70 17.8 30 623.00$ 534.00$ -$ 3,204.00$ 1,068.00$ 400.00$ 500.00$ 1,820.00$ 870.00$ 9,019.00$ 1,082.28$ 1,998.50$ 8,200.00$ 27 135 W 1st North MICKELSEN DAVID 118 64 826.00$ 708.00$ -$ -$ 7,080.00$ 256.00$ 320.00$ -$ 1,856.00$ 11,046.00$ 1,325.52$ 1,231.48$ 11,200.00$ 28 126 W 1st North TRI STATE TIRE 37 54 259.00$ 222.00$ -$ 1,665.00$ -$ 216.00$ 270.00$ 1,404.00$ -$ 4,036.00$ 484.32$ 841.05$ 3,700.00$ 29 118 W 1st North HEPWORTH JAY A 37 59 259.00$ 222.00$ -$ 1,665.00$ -$ 236.00$ 295.00$ 1,534.00$ -$ 4,211.00$ 505.32$ 974.05$ 3,800.00$ 30 129 W 1st North BROULIMS SUPERMARKET INC 4.45 89.4 31.15$ 26.70$ -$ 200.25$ -$ 357.60$ 447.00$ 2,324.40$ -$ 3,387.10$ 406.45$ 758.47$ 3,100.00$ 31 115 N 2nd West COATING & CUSTUM FABRICATION LLC PREMIER POWDER 16.8 30 117.60$ 100.80$ -$ -$ 1,008.00$ 120.00$ 150.00$ -$ 870.00$ 2,366.40$ 283.97$ 495.60$ 2,200.00$ 1,813.50$ -$ 6,734.25$ 9,156.00$ 1,585.60$ 1,982.00$ 7,082.40$ 3,596.00$ -$ -$ 34,065.50$ 4,087.86$ 6,299.14$ 32,200.00$ Item #No.Dir Street Company/ L Name F Name New Sidewalk (SQ YD) Replace Sidewalk (SQ YD) New C & G (Ft) Replace C & G (Ft) Reinforced Sidewalk (SQ YD) Reinforce d 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) Landscape Repair Street Reconstruction Cost Engineering City Participation Total Estimated Property Owner Cost $ 7.00 $ 6.00 $ - $ 45.00 $ 60.00 $ 4.00 $ 5.00 $ 26.00 $ 29.00 12% 32 184 E 2nd North BANK OF COMMERCE 20 -$ -$ -$ -$ -$ 80.00$ 100.00$ 520.00$ -$ 700.00$ 84.00$ 154.00$ 700.00$ 33 175 W 3rd South GREENBRIER ASSOC LTD 39 -$ 234.00$ -$ 1,755.00$ -$ -$ -$ -$ -$ 1,989.00$ 238.68$ -$ 2,300.00$ 34 5 E 1st N NOLTE SHASTA M 64 56 448.00$ 384.00$ -$ 2,880.00$ -$ 224.00$ 280.00$ 1,456.00$ -$ 5,672.00$ 680.64$ 1,439.20$ 5,000.00$ 618.00$ -$ 4,635.00$ -$ 304.00$ 380.00$ 1,976.00$ -$ -$ -$ 8,361.00$ 1,003.32$ 1,593.20$ 8,000.00$ Total Property Owner Estimated Cost 194,800$ Total City Estimated Cost 1,191,882$ Total Estimated Cost 1,386,682$ Miscellaneous Sidewalk Sidewalk Curb & Gutter Curb & Gutter Sidewalk Sidewalk Curb & Gutter Curb & Gutter