Laserfiche WebLink
<br />act 14 2002 2:0SPH <br /> <br />BOMESTROO ROSENE ANDERLIK 6516361311 <br /> <br />p.2 <br /> <br />PHEASANT MARSH ADDITrON <br />PHASE 1 AND 2 COSTS <br />Centerville, MN <br />Project Nos. 616-00-117 & 616...Q2.126 <br />October 11, 2002 <br /> <br />DESCRIPTION Phase 1 Phase 2 Total <br />Original Contract Amount $726,615.~O S463!327.4S $1,189.943_.35 <br />Actual Construction (Direct Cost) $682.282.16 $463r327.45 (est) S1,145,609'.61 <br />indirect Costs <br />EngIneering $86,300.98 $79,535.00 (est) $165~835.98 <br />Testing 83,088.55 $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 />FJnall~~pections $1 ,500.00 (est) $2,000.00 (est) $31500.00 <br />Adm Jnlstratlon $20,000.0.0 $15,000.00 $35,000.00 <br />Assessment RoU $1,500.00 $2,000.00 $3,500.00 <br />Bonding & Cap ilal In1erest $77,410.00 $56.760.00 S 134,170.00 <br />TOTAL INDIRECT COST $.196,SS9.53 $162,652.75 $35912"52.28 <br /> 29% 35% < <br />Indirect Cost (0/0 of construction) 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 $B43.308.69 $625,880.20 $1,469,188.89 <br />(Project,. Trunk) <br />TOTAL LOTS 22 27 49 <br />Assessment per lot NJA N/A $29,983.45 <br />