Laserfiche WebLink
Lake Johanna Boulevard <br />Trail Design Study <br />Preliminary Design Development Report 52 September 27, 2022 <br />TRAIL <br />CONSTRUCTION <br /> ROW <br />ACQUISITION - PE <br />LAKEFRONT <br />PARCELS <br />SF $40.00 0 $ - 50% $ - $ - <br /> ROW <br />ACQUISITION - TE <br />LAKEFRONT <br />PARCELS <br />SF $10.00 20000 $200,000 50% $100,000 $100,000 <br /> ROW <br />ACQUISITION - PE <br />LANDSIDE <br />PARCELS <br />SF $16.00 0 $ - 50% $ - $ - <br /> ROW <br />ACQUISITION - TE <br />LANDSIDE <br />PARCELS <br />SF $5.00 950 $4,750 50% $2,375 $2,375 <br /> SUBTOTAL ROW <br />ACQUISITION <br /> $200,000 $100,000 $100,000 <br /> <br /> <br /> <br /> FINAL DESIGN <br />ENGINEERING - <br />ASSUME 12% of <br />CONSTRUCTION <br />COST <br /> $670,000 $100,000 $570,000 <br /> <br /> <br /> <br /> CONSTRUCTION <br />ENGINEERING - <br />ASSUME 8% of <br />CONSTRUCTION <br />COST <br /> $440,000 $70,000 $380,000 <br /> <br /> GRAND TOTAL <br />PROJECT COSTS <br /> $6,860,000 $1,110,000 $5,760,000 <br />