|
1989 Project Costs
<br />
<br />Ind.
<br />Sewer
<br />Phase IV
<br />87 -25
<br />
<br />Ind.
<br />Water
<br />Phase IV
<br />87-25
<br />
<br />Sports
<br />Center
<br />88-15
<br />
<br />Rum River
<br />Terrace
<br />Apts.
<br />88-13
<br />
<br />R.B,
<br />Park
<br />88-14
<br />
<br />Construction costs
<br />Land costs
<br />Engineering
<br />Staking & Insp.
<br />Administration
<br />Contingencies
<br />Total Costs
<br />
<br />29,381
<br />
<br /> 2,791 9.5%
<br /> 2,793 9.5%
<br /> 1,680 5.7%
<br />0 .0%
<br />36,645
<br />
<br />41,420
<br />
<br />3,935 9.5%
<br />3,937 9.5%
<br />1,500 3.6%
<br />0 .0%
<br />50,792
<br />
<br />72,000 115,639
<br />
<br />7,560 10.5% 12,720 11.0%
<br />3,996 5.6% 7,115 6.2%
<br />3,600 5.0% 5,782 5.0%
<br />0 .0% 0 .0%
<br />87,156 141,256
<br />
<br />113,376
<br />
<br /> 16,719 14.7%
<br /> 5,124 4.5%
<br /> 5,669 5.0%
<br />0 .0%
<br />140,888
<br />
<br />Juniper
<br />Woods
<br />Project
<br />89-14
<br />
<br />Juniper
<br />Woods
<br />Connection
<br />89-14
<br />
<br />Hematite
<br />Paving
<br />Projects
<br />89-10&16
<br />
<br />156th Ave.
<br />Paving
<br />Project
<br />89-2
<br />
<br />Front
<br />Street
<br />88-9
<br />
<br />Construction costs 163,670 39,000 16,245 40,329
<br />Land costs 3,900
<br />Engineering 16,367 10.0% 3,120 8.0% 1,625 10.0% 4,033 10.0%
<br />Staking &Insp. 11,457 7.0% 2,730 7.0% 1,137 7.0% 2,823 7.0%
<br />Administration 8,184 5.0% 2,730 7.0% 812 5.0% 2,016 5.0%
<br />Contingencies 8,184 5.0% 3,120 8.0% 975 6.0% 807 2.0%
<br />Total Costs 207,862 54,600 20,794 50,008
<br />
<br />430,168
<br />125,000
<br />42,790 9.9%
<br />30,112 7.0%
<br />21,508 5.0%
<br />0 .0%
<br />649,578
<br />
<br />Construction costs 25,400 100,450
<br />Land costs
<br />Engineering 2,540 10.0% 9,041 9.0%
<br />Staking &Insp. 1,778 7.0% 7,032 7.0%
<br />Administration 1,270 5.0% 5,023 5.0%
<br />Contingencies 1,524 6.0% 7,032 7.0%
<br />Total Costs 32,512 128,578
<br />
<br />Construction costs 428,000
<br />
<br />Land costs 25,000
<br />Engineering 34,240 8.0%
<br />Staking &Insp. 29,960 7.0%
<br />A&ninistration 21,400 5.0%
<br />Contingencies 21,400 5.0%
<br />Total Costs 560,000
<br />
<br />52,000 292,000 600,000 680,000
<br />
<br />4,160 8.0% 23,360 8.0% 48,000 8.0% 54,400 8.0%
<br />3,640 7.0% 20,440 7.0% 42,000 7.0% 47,600 7.0%
<br />2,600 5.0% 14,600 5.0% 30,000 5.0% 34,000 5.0%
<br />2,600 5.0% 14,600 5.0% 30,000 5.0% 34,000 5.0%
<br />65,000 365,000 750,000 850,000
<br />
<br />10/24/89 7:27 PM
<br />
<br />
<br />
|