Table 1: Transportation System PFIP Reimbursement
UNIT TOTAL
ITEM QUANTITY UNIT COST COST
7.0" AC/8.0" AB (TI=11.0) 25,215 SF $ 8.50 $ 214,327.50 Traffic Signal 1 LS $ 380,500.00 $ 380,500.00
Striping and Signage 1 LS $ 8,600.00 $ 8,600.00
8" Median Curb 1,996 LF $ 17.50 $ 34,930.00
Move: 8" Median Curb to Unit 3 $ (34,930.00)
Unit 1 Rule 20 (not reimbursable from the PFIP) $ -
Add: Pole Relocation 13 EA $ 29,744.00 $ 386,672.00
Add: Two ADA Ramps at Geneva $ 46,800.00
Total Transportation Facilities System PFIP Reimbursement $ 1,036,899.50 Table 3: Sewer Collection System PFIP Reimbursement
UNIT TOTAL
ITEM QUANTITY UNIT COST COST
36" Sewer (RCP T-Lock Lined) 2,400 LF $ 465.00 $ 1,116,000.00 Material Including dewatering
36" Sewer (RCP T-Lock Lined) 2,400 LF $ 330.00 $ 792,000.00 Installation
60" Eccentric Manhole - Outside 1 EA $ 37,500.00 $ 37,500.00 drop with cleanout
60" Eccentric Manhole 5 EA $ 32,500.00 $ 162,500.00
Add: T-Lok welding for Sewer $ 156,000.00
Add: Shoring for Sewer $ 96,000.00
Add: Joint Testing for Sewer $ 396,000.00
Add: Epoxy Coating for Sewer $ 90,000.00
Add: Additional Dewatering $ 607,524.75
Sewer Collection System Subtotal $ 3,453,524.75
8% Soft Costs $ 276,281.98
Total Sewer Collection System PFIP Reimbursement $ 3,729,806.73
SCHEDULE B
VILLA TICINO WEST UNIT NO. 1, TRACT 3567
Exhibit "A" ATTACHMENT 3