2004-01-13 Improvements Summary
2004 Prairie Run Improvements
Albertville, MN
A-ALBEV 0409
01/13/04
Table 1 - Summary of Opinion of Probable. Costs
Settlers Path & Trunk Sanitary
Prairie Run Kyler Ave. Sewer
Site Grading $274,140
Streets $305,341 $149,214
Storm Sewer $115,293 '$12,798
Sanitary Sewer $159,483 $51,918
Water Main $92,965 $40,992
lit Station & FM $98,000
Total Construction $947,222 $254,922 $98,000
.
Contingency $189,444 $25,492 $9,800 ,
Engineering $170,500 $43,337 $14,700
Legal, FIScal, Admin ,$113,667 $25,492 $9,800
"
Grand Total $1,420,833 $349,243 $132,300
,
U:\A\albev\040900\report'\[assess steve.x1s]individual
~
2004 Prairie Run Improvements
Albertville, MN
A-ALBEV 0409
2/17/2004
Prairie Run
Site Gradina, Streets & Utilities $947,222
Sub Total $947,222
Soft Costs* $473,611
Total $1,420,833
Bob Heuring
Street & Utilities (64.2% of Total) $163,660
Sub Total $163,660
Soft Costs* $60,554
Total $224,214
Tom Finken
Street & Utilities (26.7% of Total) $68,064
Sub Total $68,064
Soft Costs * $25,184
Total $93,248
County Truck Station
Street & Utilities (9.1% of Total) $23,198
Sub Total $23,198
Soft Costs* $8,583
Total $31,781
Grand Total $1,770,076
Table 3 -Individual Assessment Totals
*Soft Costs include Engineering, Legal, Fiscal, Admin and Contingency
U:\A\albev\040900\report\[assess steve revised 021704.x1s]individual
;
2004 Prairie Run Improvements
Albertville MN
2/17/2004
,
A-ALBEV 0409
Table 4 - Assessment Schedule! Debt Service
2005 2006 2007 2008 2009
Prairie Run $403,209 $403,209 $264,472 $264,472 $264,472
Bob Heuring $89,069 $89,069 $89,069
Tom Finken $37,043 $37,043 $37,043
County Truck Station $12,625 $12,625 $12,625
Totals $403,209 $403,209 $403,209 $403,209 $403,209
* Assessment Schedule is based on a 5 year bond @ 4.5 % interest of the Engineer's Opinion
of Probable Cost ($1,770,076)
U:\A\albev\040900\report\[assess steve revised 021704.x1s]Schedule