Laserfiche WebLink
<br />Oct 14 2002 2:09PM <br /> <br />SONESTROO ROSENE ANDERLIK 6516361311 <br /> <br />p.2 <br /> <br />PHEASANT MARSH ADDITION <br />PHASE 1 AND 2 COSTS <br />Centerville, MN <br />Project Nos. 616-00-111 & 616-02.126 <br />October 11. 2002 <br /> <br />DESCRIPTION Phase 1 Phase 2 Total <br />Original Contract Amount $726.815.90 $463.327.45 $1,189,943.35 <br />Actual Construction (Direct Cost) $682.282,16 $463,327.45 (est) $1,145.609'.61 <br />Indirect Costs <br />Engineering $86,300.98 $79,535.00 (est) $165.835.98 <br />Testing S3,088.e6 $2,2S7.75 (est) $5,346.30 <br />Attorney S3.500.00 $2,500.00 $6,000.00 <br />Record Plens $3.400,00 $2,500.00 $5.900.00 <br />Final Inspections $1 ,600,00 (est) $~rOOO.OO (est) 53,600.00 <br />Adm Jnlstratlon $20,000.00 $1e,OOO.oo $35,000.00 <br />Assessment RoU $1,500.00 $2,000.00 $3,500.00 <br />Bonding & Capital Interest $77.410.00 $66.760.00 5134,170.00 <br />TOTAL INDIRECT COST $1ge,egg,53 $162.652.75 53591252.28 <br />Indirect Cost (% of con8tr~ctJon) 2G% 35% 31% <br />TOT AI.. PROJECT (Direct & Indirect) $878,981.89 $82e,8S0.20 S 1 ,004,881 .89 <br />TOTAL TRUNK (CITY) COST $35.673.00 SO.OO $35.673.00 <br />TOTAL ASSESSABLE COST $843,308.69 $625,880.20 $1,469,188.69 <br />(Project - Trunk) <br />TOTAL LOTS 22 27 49 <br />Assessment par lot N/A N/A $29.983.45 <br /> <br /> <br />.': . .. ~ :;'-. .':' I <br /> <br />,', . '. :',)' <br /> <br />, 1 <br />