|
<br />Location
<br />Final Plan
<br />Estimated
<br />Construction
<br />Cost
<br />10%
<br />Contingency
<br />Indirect
<br />Costs
<br />Engineering,
<br />Geo,
<br />Appraisals
<br />Current
<br />Estimated
<br />Total Project
<br />Cost
<br />
<br />Maple Lane - Jackson Street
<br />Streets $170,699 $17,070 $48,798 $236,568
<br />Sanitary Sewer $14,500 $1,450 $2,871 $18,821
<br />Water Main $15,300 $1,530 $3,029 $19,859
<br />Storm Sewer $13,450 $1,345 $2,663 $17,458
<br />Subtotal - Maple Lane -Jackson Street $213,949 $21,395 $57,362 $292,706
<br />
<br />Yorkton Ridge
<br />Streets $162,587 $16,259 $47,192 $226,038
<br />Sanitary Sewer $15,500 $1,550 $3,069 $20,119
<br />Water Main $17,100 $1,710 $3,386 $22,196
<br />Storm Sewer $18,340 $1,834 $3,631 $23,805
<br />Subtotal - Yorkton Ridge $213,527 $21,353 $57,278 $292,158
<br />
<br />Woodlynn Avenue
<br />Streets $401,806 $40,181 $93,558 $535,544
<br />Curb and Gutter $43,910 $4,391 $8,694 $56,995
<br />Sanitary Sewer $4,300 $430 $851 $5,581
<br />Water Main $60,420 $6,042 $11,963 $78,425
<br />Storm Sewer $70,860 $7,086 $14,030 $91,976
<br />Trail Extension & Retention Swale $14,075 $1,407 $2,787 $18,269
<br />Subtotal - Woodlynn Avenue $595,371 $59,537 $131,883 $786,791
<br />
<br />Ryan Drive
<br />Streets $111,385 $11,139 $33,554 $156,078
<br />Storm Sewer $129,566 $12,957 $25,654 $168,176
<br />Public Forcemain $50,620 $5,062 $10,023 $65,705
<br />Subtotal - Ryan Drive $291,571 $29,157 $69,231 $389,959
<br />
<br />Totals - Project $1,314,418 $131,442 $315,755 $1,761,614
<br />
<br />
<br />
<br />
<br />
|