|
. „.
<br /> -3-
<br /> \ /\,.(''. :s ■el ‘(
<br /> f: "-
<br /> „..,. y 1,P , 1 4—Ns) IV ' ■,,...--', 1 '.
<br /> ' ' „..,- , .. ,-t•-• s
<br /> Total ' ! '- -rl
<br /> 3 Per Month 26 Residents Households School le Lot's ' ,5,-' — - ,
<br /> t' (-' ).n
<br /> Debt Service-, 1 182
<br /> Amortization for ($7.00 per house)
<br /> 40 yrs. at 7.325%
<br /> for the 42,500
<br /> Farmers Home Loan
<br /> Repairs $165 111 $54
<br /> ($4.26 per house)
<br /> — 6.-- ,,
<br /> .. ,
<br /> $803 $536 $366 0 . , •
<br /> ' ($20.58) A -v.
<br /> . f.
<br /> A 1 te r7i a-ti ve 2, Collection with Off-,Site Treatment
<br /> - -
<br /> — Through-A Line to the- Hillsborough AWT Plant
<br /> Cost , , 26 Houses
<br /> 16 Lots & School
<br /> 1 Q
<br /> On Site Collection System - $ 93,120\
<br /> Pipe to Pump Staion ' , 15,000/ -7.---
<br /> Pump .Station 12,000 t - .
<br /> 8" Pressure Line -($10,000 for Line and 138,000
<br /> $68,000 for Labor) - ,, . , ._
<br /> . , ,,,
<br /> Pipe to Cross. Bridge , 15,000 \ ; -: .y.:Y
<br /> Aerator for Tank at Pump Site
<br /> Engineering for Collection System . (. --\._ 7,8,700 , /
<br /> Engineering for ump Station and Line
<br /> Contingencies 10,000
<br /> ---:-----.—;-- ,
<br /> $321 ,820
<br /> . 1
<br /> Revenue Sources i
<br /> Clean Water Bonds . 42,712
<br /> (25% of Cost lip to $42,712)
<br /> Farmer's Home Grant 42,500
<br /> 1
<br /> Farmer's Home Loan 42,500
<br /> Developer Share
<br /> Local Share 1
<br /> County ($36,000.fron ended for the 18 , 67,608
<br /> lots to be recovered by a $2,000 tap
<br /> on fee and $31,608)
<br /> School 58,500
<br /> Town (in-kind labor) 68,000
<br /> 321,820
<br />
|