Laserfiche WebLink
<br />Oct 14 2002 2:QSPM <br /> <br />BONESTROO ROSENE ANDERLIK 6516361311 <br /> <br />PHEASANT NlARSH ADOJTrON <br />PHASe 1 AND 2 COSTS <br />CentervJJI8, MN <br />Project Nos. 616-00-117 & 616-02-126 <br />October 11, ~OO2 <br /> <br />DESCRIPTION <br />OrigInal Contract Amount <br /> <br />Actual Construction (Direct Cost) <br /> <br />Jndfrect Costs <br />Engineering <br />T eating <br />Attorney... <br />ReCord Plans <br />Final In~g,ct~on8 <br />~dm1i1l8tratiOn <br />AU8ssiTlenf RoU <br />Bonding &'capltaJ tn1erest <br />TOTAL INDIRECT CqST <br />Indirect COlt (% of conatruC'tiQn) . <br />TOTAl PROJECT (DIrect & lridlrsct) <br /> <br />TOTAL TRUNK (CITY) COST <br /> <br />TOTAL ASSeSSABLE COST <br />(Project- Trunk) <br /> <br />TOTAL LOTS <br /> <br />Assessment per lot <br /> <br />Phase 1 <br />$726~815.~O . <br /> <br />$682,282.16 <br /> <br />$86,300.98 <br />SatOSa.!5~ <br />S3,500.00 <br />$3,400,00 <br />$1,600.00 (est)' <br />$20.-000:00 <br />'$l;500:00 <br />1 S77,410fOO <br />$196,agg.53 . <br />~9% <br />$818,981.69 <br /> <br />$35,673.00 <br /> <br />$e43r30~.69 <br /> <br />22 <br /> <br />NJA <br /> <br />Phase 2 <br />$463.327.45 <br /> <br />P.2 <br /> <br />T otaj <br />$1.189.94~.35 <br /> <br />$483,327.45 (est) $1.145.609'.61 <br /> <br />$79,535.00 (est) <br />$2~257.75 (est) <br />$2,600.00 <br />$2,500.00 <br />$2,000.00 (sst) <br />$18,000.00 <br />12.000.00 <br />$56,780.00 <br />$162.552.75' <br />35% <br />$82t5,88().20 <br /> <br />$0.00 <br /> <br />$62e_Beo.20 <br /> <br />21 <br />NJA <br /> <br />$16e,835.98 <br />$5,348,30 <br />$8,000.00 <br />$5)900.00. <br />$3,500.00 <br />$35,000.00 <br />$3.500.00 <br />8134.170.00 <br />$359,2'02.28 <br />. 31% <br />S 1 ,504,851.89 <br /> <br />$35.873.00 <br /> <br />$1.4e9,188.SS <br /> <br />49 <br /> <br />$29.983.45 <br />