|
<br />""""
<br />
<br />,
<br />
<br />BGMESTROO ROSENE RNllERLIK 6516361311
<br />
<br />Oct 14 2002 2:09PM
<br />
<br />PHEASANT MARSH ADDITION
<br />PHASE 1 AND :2 COSTS
<br />Canter,i1le, MN
<br />Prcject Nos. 616-00-117 & 616-02-126
<br />Ootobsr 11, 2002
<br />
<br />DESCRIPTION
<br />Original Contraot Amount
<br />
<br />Aciual Construction (Direct Cost)
<br />
<br />Indirect Costs
<br />Engineering
<br />Testing
<br />Attorney
<br />Record Plan.
<br />Flnalln~",ections
<br />Administration
<br />Assessment Roll
<br />Bonding 8. Capital Interest
<br />TOTAL INDiRECT COST
<br />Indirect Cost C% of construc~on)
<br />TOTAL PROJECT (Diract &. Indirect)
<br />
<br />TOTAL TRUNK (CITY) COST
<br />
<br />TOTAL ASSESSABLE COST
<br />(Project- Trunk)
<br />
<br />TOTAL LOTS
<br />
<br />Assessment par iot
<br />
<br />J..,t... ~
<br />
<br />....;}
<br />
<br />Phase 1
<br />$726,615,90,
<br />
<br />$682,282,16
<br />
<br />$86,300.98
<br />S3,088,55
<br />$3,500,00
<br />$3,400,00
<br />$1,500,00 (est)
<br />$20,000;00
<br />$1,50000
<br />$77,410,00
<br />$'196,69\),53
<br />29%
<br />$878,981,69
<br />
<br />$35,673.00
<br />
<br />$843,308.69
<br />
<br />22
<br />
<br />NIA
<br />
<br />0, '7f34S'
<br />J, } I
<br />'3'5,~D
<br />c.,CI ~
<br />to"J I
<br />
<br />Cj00 I (f(;7)
<br />
<br />Phase 2
<br />$463,327.45
<br />
<br />$463,327.45 (est)
<br />
<br />$79,535.00 (est)
<br />$2,257.75 (est)
<br />$2,500.00
<br />$2,500.00
<br />$2,000.00 (est)
<br />$15,000.00
<br />$2,000.00
<br />$56,760.00
<br />$162,552.75
<br />35%
<br />$625,880.20
<br />
<br />$0.00
<br />
<br />$625,880.20
<br />
<br />27
<br />
<br />NIA
<br />
<br />"'.2
<br />
<br />Tetal
<br />$1,189,943,35
<br />
<br />$1,145,609,61
<br />
<br />S165,835,98
<br />$5,346,30
<br />$6,000,00
<br />$5,900,00
<br />$3,500,00
<br />$35,000,00
<br />$3,500.00
<br />$134,1711.00
<br />$359,252,28
<br />31%
<br />$1,504,861,69
<br />
<br />$35,673.00
<br />
<br />=._-",.. -~
<br />$1,469,188.59
<br />
<br />49
<br />
<br />$29,983,45
<br />
<br />~, "j?j,'/5
<br />"" f. ';1:/, /"
<br />rJ.., c'h3,J~
<br />~oq ,??
<br />
<br />iPU) to
<br />
|