|
SANITARY SEWER
<br />WATERMAIN -
<br />STORM SEWER
<br />COST ESTIMATES - WOODLYN -S00 LANE
<br />Construction $ 90,230.00
<br />Contingency 9.023.00
<br />Legal . . . 5,413.00
<br />Fiscal 4,512.00
<br />Administration 1,804.00
<br />Engineering 16,241.00
<br />127,223.00
<br />Capital Interest 12,722.00
<br />TOTAL • • $ 139,945.00
<br />(LOOPED)
<br />Construction . . . . $ 68,690.00 105,636.00
<br />Contingency . . . . 6,869.00 10,564.00
<br />Legal . . . . . . . 4,121.00 6,338.00
<br />Fiscal 3,435.00 5,282.00
<br />Administration • 1,374.00 2,113.00
<br />Engineering . • 12,364.00 19,014.00
<br />96,853.00 148,947.00
<br />Capital Interest . 9,685.00 14,895.00
<br />TOTAL . . $ 106,538.00 163,842.00
<br />Construction $ 73,700.00
<br />Contingency 7,370.00
<br />Legal 4,422.00
<br />Fiscal 3,685.00
<br />Administration . 1,474.00
<br />Engineering . . . . 13,266.00
<br />103,917.00
<br />Capital Interest . 10,392.00
<br />TOTAL $ 114,309.00
<br />STREET CONSTRUCTION Construction . . .$ 143,000.00
<br />Contingency . . 14,300.00
<br />Legal 8,580.00
<br />Fiscal 7,150.00
<br />Administration . 2,860.00
<br />Engineering . . . 25,740.00
<br />201,630.00
<br />Capital Interest 20,163.00
<br />TOTAL . . $ 221,793.00
<br />RECAP
<br />Sanitary Sewer
<br />Watermain
<br />Storm Sewer
<br />Street
<br />UNLOOPED LOOPED % EASEMENT
<br />139,945.00 24 (21)
<br />106,538.00 (163,842.00 18 (25
<br />114,309.00 19 (18)
<br />221,793.00 38 (34)
<br />COST ESMT
<br />13,000 (12000)
<br />10,000 (14000)
<br />11,000 (10000)
<br />21,000 (19000)
<br />582,585.00 (639,889.00) 55,000 55,000
<br />Page 12
<br />
|