New Search
PROJECT BUDGET SUMMARY <br />PBM Hilvard St. from 24th Ave. to 34th Ave <br />. <br />JN 4717 <br />(circle one) <br />PRE-DESIGN <br /> <br />REVISED <br />CURRENT FUNDING STATUS <br />l <br />PRE-BID <br />POST BID <br />FINAL <br />Original Budget allocated to this project - - - - <br />- - - - - - - - - - - <br />$0.00 <br />ACCOUNT <br />FUND <br />Assessments $0.00 <br />Road $0.00 <br />342 Pavement Prese $0.00 <br />333 Transportation $0.00 <br />531 Sto-ater Uti $0.00 <br />532 Wastewater Uti $0.00 <br />Other $0.00 <br />ESTIMATED CONSTRUCTION COSTS <br />Contractor(s): <br />Contract Amount - - - - <br />- - - - - - - - - - - - - <br />$0.00 <br />Contingency 0.00. <br />$0.00 <br />Total Estimated Costs - - - <br />- - - - - - - - - - - - <br />$0.00 <br />ESTIMATED ENGINEERING COSTS <br />Engineering Expenses to Date(PSF) - - - - - - - - - - - - - $107,000.00 <br />Estimated Engineering Expenses to Completion- - - - - - - - - - $53,000.00 <br />Total Estimated Engineering Costs- - - - - - - - - - - - - - - - $160,000.00 <br />ESTIMATED ADMINISTRATION/SHORT TERM FINANCING <br />(use numbers from your assessment spreadsheet) <br />Admin. (5% of assessable) - - - - - - - - - - - - - - - - $0.00 <br />Short Term Construction Financing - - - - - - $0.00 <br />Total Estimated Admin/Construction Financing- - - - - - - - - - - - $0.00 <br />ESTIMATED DIRECT COSTS <br />BOLI PW Fee- - - - - - - - - - - - - - - - - - - - - $0.00 <br />Pavement Testing- - - - - - - - - - - - - - - - - - - - - $0.00 <br />Testing Expense Allocation - - - - - - - - - - - - - - - $0.00 <br />Warranty Inspection Fee - - - (Fund Number to charge to: 342 Pavement Pr) $0.00 <br />(GICN OYi 0611 itN t1YdPM1Wl115i) <br />Retainage Intereset- - - - - - - - - - - - - - - - - - - - - $0.00 <br />Printing - - - - - - - - - - - - - - - - - - - - - $o.00 <br />Advertising - - - - - - - - - - - - - - - - - - - $0.00 <br />Total Estimated Direct Costs - - - - - - - - - - - - - - $0.00 <br />ESTIMATED TOTAL EXPENSES <br />Estimated Contract Cost - - - - - - - - - - - - - - - - - $0.00 <br />Estimated Engineering Costs - - - - - - - - - - - - - - - $160,000.00 <br />Estimated Admin/Financ./Direct Costs - - - - - - - - - - - - - - - - - $0.00 <br />Total Estimated Project Costs - - - - - - - - - - - - - - - - - $160,000.00 <br />REVISED FUNDING STATUS FUNDS TO REMAINING <br />Short Term THIS FUND <br />ACCOUNT FUNDING SOUR~C Construct. Engineer. Direct Finance 5% Adm. PROJECT BALANCE <br />(click cells below for dropdown) <br />905404 343 Street Bond $0.00 $160,000.00 $0.00 $0.00 $0.00 $160,000.00 $0.00 <br />$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Other. Overwrite cell to enter fund and fund number $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 <br />Other. Overwrite cell to enter fund and fund number $0.00 $0.00 $0.00 $0.00 $0.00 <br />TOTAL $0.00 $160,000.00 $0.00 $0.00 $0.00 $160,000.00 $0.00 <br />BUDGET RECOMMENDATION <br />2 r o mend at fun ing for this project be allocated as howfn above. <br />Project Manager Date PrincipaDate t <br />Administration Date City Engineer Date <br />160000 <br />3/11/2011 <br />