|
Wood Pond Hills
<br />Comparison of Feasibility Study
<br />and "As-Bid" Project Costs
<br />
<br />Lateral Cost Trunk or MSA Cost Total Project
<br />Estimate As-Bid Estimate As-Bid Estimate As-Bid
<br />
<br />Sanitary Sewer i
<br />
<br />Watermain
<br />
<br />Storm Sewer
<br />
<br />Sunfish Lake
<br />Sewer
<br />
<br />Sunfish Lake Drive
<br />(MSA)
<br />
<br />Sunfish Lake Drive
<br />(Res. Stnd,)1
<br />
<br />Streets
<br />
<br />Total Estimated i
<br />Construction (2~t
<br />
<br />53,300 68,042 85,350 100,608 138,650 168,650
<br />65,000 80,997 48,000 49,708 113,000 130,705
<br />27,800 31,510 -0- -0- 27,800 31,510
<br />23,300 14,906 -0- -0- 23,300 14,906
<br />
<br />-0- -0- 14,900 17,430 14,900 17,430
<br />
<br />7,500 9,236 24,000 29,247 31,500 38,483
<br />
<br />48,300 45,634 -0- -0- 48,300 45,634
<br />225,200 250,325 172,250 196,993 397,450 447,318
<br />
<br />Overhead 30%
<br />
<br />Project #91-13
<br />Easement1
<br />
<br />67,560 75,097 51,675 59,098 119,235 134,195
<br />
<br /> 1,900 1,900 6,100 6,100 8,000 8,000
<br />
<br />Total Estimated
<br />Project Cost
<br />
<br />294,660 327,322 230,025 262,191 524,685 589,513
<br />
<br />1The development agreement proposes that 32/135 or 24% of these costs will be assessed under
<br />Phase I and fui~e phases will be assessed proportional shares of these costs.
<br />
<br />Assess Unit Costs (32 units)
<br />
<br /> Estimate As-Bid
<br />,lh'ojeOt Lateral 9,208 10,229
<br />sewe~, and Water Trunk Assess. 1,357 1,357
<br />Total Assessment 10,565 11,586
<br />
<br />3
<br />
<br />
<br />
|