|
<br />Path: H:\Projects\4994-F\H I-M U\DRAI NAGE\
<br />File: H :\Projects\4994-F\H I-MU\DRAI NAGE\4994-F-Drainage Systems(60% ).xls
<br />
<br />CSAH 14 Reconstruction
<br />Drainage Cost Split
<br />
<br />Outfall
<br />Mound Trail
<br />Grit Chamber
<br />Peltier
<br />Lakeland N.
<br />Lakeland S.
<br />Untreated
<br />Clearwater N.
<br />Clearwater S.
<br />C.H.
<br />Ditch 55 W.
<br />Ditch 55 E.
<br />42" & 27"
<br />Totals
<br />
<br />Total System Cost Total ~ CA
<br />$13,452.00 0.85
<br />$79,616.00 3.70
<br />$28,122.00 1.59
<br />$48,003.00 2.46
<br />$75,317.00 2.16
<br />$33,774.00 13.19
<br />$128,374.00 5.25
<br />$86,602.00 4.01
<br />$278,756.00 8.58
<br />$152,502.00 4.94
<br />$218,459.00 4.41
<br />$122,686.00 1.00
<br />$1,265,663.00 52.14
<br />
<br />Total ~ CA Cent.
<br />0.53
<br />2.05
<br />1.34
<br />1.03
<br />0.54
<br />0.79
<br />3.46
<br />2.61
<br />4.39
<br />1.02
<br />0.99
<br />o
<br />18.75
<br />
<br />Total ~ CA Lino Total ~ CA County Total Cost Cent. Total Cost Lino Total Cost County
<br />o 0.32 $8,387.72 $0.00 $5,064.28
<br />o 1.65 $44,111.57 $0.00 $35,504.43
<br />o 0.25 $23,700.30 $0.00 $4,421.70
<br />o 1.43 $20,098.82 $0.00 $27,904.18
<br />o 1.62 $18,829.25 $0.00 $56,487.75
<br />o 12.40 $2,022.86 $0.00 $31,751.14
<br />o 1,79 $84,604.58 $0.00 $43,769.42
<br />o 1.40 $56,366.89 $0.00 $30,235.11
<br />o 4.19 $142,626.90 $0.00 $136,129.10
<br />o 3.92 $31,488.27 $0.00 $121,013.73
<br />1.8 1.62 $49,041.82 $89,166.94 $80,250.24
<br />o 1,00 $0.00 $0.00 $122,686.00
<br />1.80 31.59 $481,278.98 $89,166.94 $695,217.08
<br />
<br />Participation Breakout (%)
<br />
<br />38.03%
<br />
<br />7.05%
<br />
<br />54.92%
<br />
<br />Notes:
<br />Costs based on 60% Estimate to all relevant storm sewer costs.
<br />
<br />Mound Trail
<br />Grit Chamber
<br />Peltier
<br />Lakeland N.
<br />Lakeland S.
<br />Untreated
<br />Clearwater N.
<br />Clearwater S.
<br />C.H.
<br />Ditch 55 W.
<br />Ditch 55 E.
<br />42" & 27"
<br />
<br />offsite nodes
<br />5031,5032
<br />
<br />5049,5299
<br />5060,5070
<br />5086
<br />5102
<br />5115
<br />5136,5144,5142,5140
<br />5145,5148,5153,5163,5166,5172,5174,5177 ,5180,5183,5188,5189
<br />5201,5202,5216
<br />5249,5251,5268,5269
<br />all county
<br />
<br />By: CMT
<br />Date:5/2I2OO6
<br />
|