|
The table below identifies the as-bid project costs, itemized by improvement type, with project
<br />contingency and indirect costs included in separate columns.
<br />Location
<br />As-Bid
<br />Estimated
<br />Construction
<br />Cost
<br />5%
<br />Contingency
<br />Indirect Costs
<br />Engineering,
<br />Geo,
<br />Appraisals
<br />As-Bid
<br />Estimated
<br />Total Project
<br />Cost
<br />
<br />Maple Lane - Jackson Street
<br />Streets $165,802 $8,290 $46,337 $220,429
<br />Sanitary Sewer $9,203 $460 $1,739 $11,402
<br />Water Main $33,634 $1,682 $6,357 $41,672
<br />Storm Sewer $10,455 $523 $1,976 $12,954
<br />Subtotal - Maple Lane -Jackson Street $219,094 $10,955 $56,409 $286,457
<br />
<br />Yorkton Ridge
<br />Streets $160,476 $8,024 $45,330 $213,830
<br />Sanitary Sewer $9,203 $460 $1,739 $11,402
<br />Water Main $44,105 $2,205 $8,336 $54,646
<br />Storm Sewer $15,409 $770 $2,912 $19,092
<br />Subtotal - Yorkton Ridge $229,194 $11,460 $58,318 $298,971
<br />
<br />Woodlynn Avenue
<br />Streets $406,885 $20,344 $90,901 $518,131
<br />Curb and Gutter $42,212 $2,111 $7,978 $52,301
<br />Sanitary Sewer $3,023 $151 $571 $3,746
<br />Water Main $71,328 $3,566 $13,481 $88,375
<br />Storm Sewer $72,749 $3,637 $13,750 $90,136
<br />Trail Extension & Retention Swale $21,168 $1,058 $4,001 $26,227
<br />Subtotal - Woodlynn Avenue $617,366 $30,868 $130,682 $778,916
<br />
<br />Ryan Drive
<br />Streets $108,281 $5,414 $31,965 $145,660
<br />Storm Sewer $104,987 $5,249 $19,843 $130,079
<br />Public Forcemain $50,290 $2,515 $9,505 $62,309
<br />Subtotal - Ryan Drive $263,558 $13,178 $61,312 $338,048
<br />
<br />Totals - Project $1,329,211 $66,461 $306,721 $1,702,392
<br />The next table compares the As-Bid total project costs with the total project costs estimated at
<br />the Feasibility Report and Final Design stages of the project.
|