|
DETAILED PROJECT COSTS AND FINANCING
<br />16
<br />Location Feasibility
<br />Total Cost
<br />As-Bid
<br />Total Cost
<br />Final
<br />Construction
<br />Final
<br />Indirect
<br />Final
<br />Total Project
<br />Assessed
<br />Amount
<br />Infrastructure
<br />Capital
<br />Improvement
<br />Fund
<br />Woodlynn Avenue
<br />Streets $486,109 $518,131 $350,707 $88,300 $439,007 $348,740 $134,196Curb and Gutter $57,534 $52,301 $36,401 $7,528 $43,929
<br />Sanitary Sewer $6,101 $3,746 $3,023 $625 $3,649 $3,649
<br />Water Main $93,456 $88,375 $82,023 $16,962 $98,986 $98,986
<br />Storm Sewer $46,842 $90,136 $73,652 $19,199 $92,851 $92,851
<br />Trail $0 $26,227 $24,189 $5,002 $29,192 $29,192
<br />Subtotal $690,042 $778,916 $569,996 $137,617 $707,614 $348,740 $358,874
<br />Ryan Drive
<br />Streets $143,225 $145,660 $133,985 $34,765 $168,750 $290,676 $6,231Storm Sewer $152,022 $130,079 $98,972 $29,184 $128,156
<br />Public Forcemain $60,746 $62,309 $104,458 $25,570 $130,028 $28,500 $101,528
<br />Subtotal $355,993 $338,048 $337,415 $89,519 $426,934 $319,176 $107,758
|