Laserfiche WebLink
<br />Oct 14 2002 2:0SPH <br /> <br />BONESTROO ROSENE ANDERLIK 6516361311 <br /> <br />10.2 <br /> <br />PHEASANT MARSH ADDITION <br />PHASE 1 AND 2 COSTS <br />Centervilla, MN <br />Project Nos. 616-00-117 & 616~02-12S <br />October 11 J ~002 <br /> <br />DESCRIPTION Phase 1 Phase 2 Total .# <br />Original Contract Amount $726,615.~O $463)327.45 $1.189.943_c35 <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 53,088.55 $2,257..75 (est) $5.346.30 <br />Attorney., $3,500.00 $2,500.00 $6,000.00 <br />Record Plans $3,400,00 $2,500.00 $5.900.00, <br />FInal In~p_ect~ons $1,500.00 (est) $:2,000.00 (est) $3,500.00 <br />~dmTnlStratfon $20..000:'00 $15,000.00 535,000.00 <br />Assess-rnent RoU $"1";500,00 $2,000.00 $3, 500 ~OO <br />Bonding & Capital Interest $77,410.00 $56,760.00 S 134,170.00 <br />TOT AL INDIRECT CqST $196,689.53 ' $162,552.75. S359,252.28 <br />Indirect Cost (% of construction) . ~9% 35% 31% <br />TOTAL PROJECT (Direct &. Indirect) $878,981.69 $625,880.20 $1,504,861.89 <br />TOTAL TRUNK (CITY) COST $35.673.00 SO.OO $35.673.00 <br />TOTAL ASSESSABLE COST $a43130~.69 $625,880.20 $1,469,188.89 <br />(ProJect.- Trunk) <br />TOTAL LOTS 22 27 49 <br />Assessment per lot N/A N/A $29t983.45 <br />