Laserfiche WebLink
Lake Johanna Boulevard <br />Trail Design Study <br />Preliminary Design Development Report 49 September 27, 2022 <br /> CONTINGENCY <br />(30%) <br />LUMP <br />SUM <br /> $1,200,000 1 $1,200,000 10% $210,000 $990,000 <br /> <br /> SUBTOTAL <br />ROADWAY AND <br />TRAIL <br />CONSTRUCTION <br /> $5,190,000 $920,000 $4,270,000 <br /> ROW <br />ACQUISITION - PE <br />LAKEFRONT <br />PARCELS <br />SF $40.00 0 $ - 50% 0 0 <br /> ROW <br />ACQUISITION - TE <br />LAKEFRONT <br />PARCELS <br />SF $10.00 1000 $10,000 50% $5,000 $10,000 <br /> ROW <br />ACQUISITION - PE <br />LANDSIDE <br />PARCELS <br />SF $16.00 0 $ - 50% 0 0 <br /> ROW <br />ACQUISITION - TE <br />LANDSIDE <br />PARCELS <br />SF $5.00 3500 $17,500 50% $8,750 $17,500 <br /> SUBTOTAL ROW <br />ACQUISITION <br /> $30,000.00 $10,000 $30,000 <br /> <br /> FINAL DESIGN <br />ENGINEERING - <br />ASSUME 12% of <br />CONSTRUCTION <br />COST <br /> $620,000 $110,000 $510,000 <br /> <br /> CONSTRUCTION <br />ENGINEERING - <br />ASSUME 8% of <br />CONSTRUCTION <br />COST <br /> $420,000 $70,000 $340,000 <br /> <br />GRAND TOTAL <br />PROJECT COSTS <br /> <br /> $6,260,000 <br /> <br />$1,110,000 $5,150,000 <br /> <br />