Laserfiche WebLink
<br />Oct 23 2002 2:39PM <br /> <br />BONESTROO ROSENE ANDERLIK 6516361311 <br />'t <br /> <br />F'~3 <br /> <br />~ <br /> <br />PHEASANT MARSH ADDITIOt.J <br />PHASE 1 AND 2 COSTS <br />Centa~liUef MN <br />Project Nos. 616-00-117 & 616-02-126 <br />October 11 J 2002 <br />(Revised October 22., 2002) <br /> <br />DESeRt PTIOf\J Phase 1 Phase 2 Total <br />Original Contract Amount $726,615.90 $463,327.45 $1,189,943.35 <br />Actuaf Construction (Direct Cost) S682,282.16 $463,327.45 (est) $1,1457609.61 <br />Jndirect Cos\Ji <br />Engineering $88,3QO.98 $79,535.00 (est) $165,835.98 <br />Testing $3,086.55 $2.257.75 (est) $5,346.30 <br />Attorney $3,500.00 $2.500.00 $6,OOOaOO <br />Record Plans $31400.00 $2,500.00 $51900.00 <br />Fi naf f nspections $1 )500.00 (est) $2,000.00 (est) $3,500,00 <br />Administration $20.000.00 $15,000.00 $35,000.00 <br />Assessment Roll $1,500.00 $2.000.00 $3,5QO.00 <br />Bonding &CapitaJ Interest $77,410,00 $56,760.00 $134,1.70..00 <br />TOTAL INDIRECT COST $186,699.53 $162,552.75 $359,252.28 <br />Indirect Cost (% of Construction) 29% 35% 31% <br />TOTAL PROJECT (DireC1 & Indirect) $878,981.69 $625.880.20 $1 ,504,861.89 <br />TOTAL TRUNK (CITf) COST $22,918.00 $0.00 $22t918.00 <br />TOTAL ASSESSABLE COST $856,063.69 5625,880.20 $1 )481,943.89 <br />(Project - Tru nk:) <br />TOTAL LOTS 2.2 27 49 <br />Assessmen1 Per Lot r~/A .N/A $30,243.75 <br /> <br /> <br />'.?~:. . <br /> <br />