|
CITY OF LITTLE CANADA, MINNESOTA
<br />Exhibit A
<br />IMPROVEMENT PROJECTS - PRIORITY 1 AND 2 - CONSTRUCTION COSTS
<br />June 3, 1986
<br />Detail By Project
<br />,h Admin/ Land/
<br />Local Rights
<br />Code Description Contractors Contingency Engineering Legal of Way Total
<br />1 -1A Morrison Avenue d Siphon 1 170,789 1 $ 17,079 $ 30,741 $ 13,663 $ 232,272
<br />2 Demont Avenue 81,334 8,133 14,640 6,507
<br />110,614
<br />3 -3A Centerville Road d DeSoto St. 36,741 3,674 6,613 2,923 49,951
<br />4 Savage Lane:
<br />• • Engineer's Estimates 114,726 11,473 20,650 9,176 156,025
<br />Reduce by 1/3 (Except Sewer) (29,800) (3,000) (5,300) (2,400) (40,500)
<br />Labore Road 20,000 2,000 3,600 1,600 27,200
<br />- Payne Avenue 29,000 2,900 5,200 2,300 39,400 .
<br />Beam Avenue 13,000 1,300 2,300 1,000 17,600
<br />- Rose Place 9,000 900 1,600 700 12,200
<br />Carla Lane 13,000 . 1,300 2,300 1,000 17,600
<br />5 Spruce Street 70,983 7,098 12,777 5,679 96,537
<br />6 Lake Street 44,746 4,475 8,054 3,580 60,855
<br />7 Thunder Bay Area - Ditch 78 -81 77,890 7,789 14,020 6,231 105,930
<br />8 Arcade d Labore Area - Ditch 7A 194,360 19,436 34,985 15,489 264,270
<br />9 Demont Avenue:
<br />• • Normal Costs 154,920 15,492 27,886 11,909 210,207
<br />Add'I for MSA Standards 35,898 3,590 6,461 2,878 48,827
<br />10 Oemont Avenue:
<br />• • Normal Costs 457,130 45,713 82,284 33,641 618,768
<br />Add'I for MSA Standards 74,640 7,464 13,435 5,971 101,510
<br />Land/Rights of Way:
<br />• Spooner Park Property
<br />• Johnson 8 Mostad Properties
<br />• Other Properties
<br />Preliminary Costs
<br />1500,000 500,000
<br />200,000 200,000
<br />150,000 150,000
<br />30,000 20,000 50,000
<br />Totals 11,568,357 1156,816 1312,246 1141,847 850,000 3,029,266
<br />Less: Spooner Park Property - Future Bonding/Park Fees (500,000) (500,000)
<br />V V
<br />p ti
<br />1350,000 12,529,266
<br />
|