|
<br />55.
<br />
<br />~J BAKER-AICKLEN
<br />-:';}: & ASSOCIATES. INC.
<br />
<br />V~ ENGINEERS/SURVEYORS
<br />
<br />EXHIBIT C
<br />ENGINEERING OPINION OF PROBABLE COSTS
<br />OF
<br />PROPOSED WASTEWATER IMPROVEMENTS
<br />ALONG IH-35 NORTH OF BLANCO RIVER
<br />(BENNETT TRACT TO BLANCO RIVER LIFT STATION)
<br />SCENARIO X
<br />
<br />PARTICIPANTS
<br />
<br />TOTAL SU AND COSTS TO
<br />SYSTEM POINT BY DAM BLANCO BENNETT PERRY CITY OF SAN
<br />SEGMENT PARTNERSHIP REALTY NASH FINANCIAL MARCOS TOTALS
<br />WEST SIDE SU 1080 1,100 35 1200 755 4170
<br />EAST SIDE SU 0 0 0 0 2953 2953
<br />A to B 0 1,100 0 0 0 1100
<br /> $ - $ 77,058.00 $ $ $ $ 77,058.00
<br />B to C 1080 1100 0 0 53 2233
<br /> $ 81,362.26 $ 82,868.96 $ $ $ 3,992.78 $ 168,224.00
<br />C to D 1080 1100 35 0 305 2520
<br /> $ 41,211.08 $ 41,974.25 $ 1,335.54 $ - $ 11,638.32 $ 96,159.19
<br />D to E 1080 1100 35 300 755 3270
<br /> $ 162,280.57 $ 165,285.77 $ 5,259.09 $ 45,077.94 $ 113,446.14 $ 491,349.51
<br />E to F 1080 1100 35 1200 755 4170
<br /> $ 71,980.32 $ 73,313.29 $ 2,332.70 $ 79,978.14 $ 50,319.58 $ 277,924.03
<br />F to G 1080 1100 35 1200 3708 7123
<br /> $ 34,183.40 $ 34,816.42 $ 1,107.80 $ 37,981.55 $ 117,362.99 $ 225,452.16
<br />E/C Restore 1080 1100 35 1200 3708 7123
<br /> $ 6,654.67 $ 6,777.91 $ 215.66 $ 7,394.08 $ 22.847.70 $ 43,890.02
<br />Mobilization 1080 1100 35 1200 3708 7123
<br /> $ 7,643.51 $ 7,785.06 $ 247.71 $ 8,492.79 $ 26,242.73 $ 50,411.80
<br />Sub-Totals $ 405,315.81 $ 489,879.66 $ 10,498.50 $ 178,924.50 $ 345,850.24 $ 1,430,468.71
<br />Easement Acquisition $ 18,194.58 $ 18,531.52 $ 589.64 $ 20,216.20 $ 62,468.06 $ 120,000.00
<br />Railroad Permit $ 14,862.39 $ 15,137.61 $ - $ $ $ 30,000.00
<br />TOTALS $ 438,372.78 $ 523,548.79 $ 11,088.14 $ 199,140.70 $ 408,318.30 $ 1,580,468.71
<br />
<br />NOTE: SU = Service Units as Currently Defined in Section 86.338 of the San Marcos City Code
<br />
<br />_"....,"~J /1. ~ J(} V
<br />....-,,'6. OF I". ~'h
<br />,,::"'''' \>- ...........S"..f"..d"..
<br />'0 .. *. .0.7."....
<br />, .* e. \j" "
<br />"1< .0 .. *'1.
<br />It * : . ~ * "..Il
<br />~............ ...... C1". ... ........"....l!>.fl
<br />l STEPHEN RAMSEY ~
<br />~..., ..." ..........;,>.., '" "...,.......e...IJI
<br />'~'o'. 47970 /4
<br />~f:~~<!.CEN ~<y..0..~~
<br />11' u: ""000. .
<br />IOt\j
<br />
<br />0:'I)323\4-011\10.16.02.xls
<br />
<br />
|