|
Exhibit Cost Est 02-02-2010.x1s 21312D10 9:53 AM
<br />EXHIBIT"A°=Project Layout EXHIBIT "B" 30% ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COSTS
<br />EXHIBIT "B" =Estimated Cost Share
<br />ExHIBIT°c°=coStshe~m9Ag~eement 02-02-2010 CSAH 116 (BUNKER LAKE BLVD) AND INTERSECTION CSAH 57 (SUNFISH LAKE BLVD)
<br />by MAR IO 02-02-2410
<br />PARTICIPATING FEDERAL FUNDS
<br />PROJECT TOTAL STORM SEWER
<br />UNIT ANOKA COUNTY (A) CITY OF RAMSEY (B) City of RAMSEY (C) CITY OF ANOKA (D) CITY of RAMSEY (E) 73.5% CITY of ANOKA (F)
<br />NUMEER ITEM UNIT PRICE SP 02.716.11 MSAP XX-XXX-XXX CSAH 57 MSP XX-XXX-XXX MSP XX-XXX-XXX COUNTY, 26.5% CITY 98.2% COUNTY, 1.8% CITY
<br />QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br />2021.501 MOBILIZATION LUMP SUM $400,000.00 1 $400.000.00 0.633 $253,200.00 0.049 $19,600.00 0.163 $65.200.00 0.008 $3.200.00 O.D59 $23,600.00
<br />2031.501 FIELD OFFICE TYPED EACH $20,OOD.00 1 $20,000.00 0.633 $12,660.00 0.049 $980.00 0.163 $3.260.00 0.008 $160.00 0.059 $1,180.00
<br />2041.610 TRAINEES HOURS
<br />2101.501 CLEARING ACRE $3,OOD.00
<br />2101.502 CLEARING TREE $250.00 218 $54,500.00 218 $54,5D0.00
<br />2101.506 GRUBBING ACRE $3,OOD.00
<br />2101.507 GRUBBING TREE $200.00 306 $61,200.00 306 $61,200.00
<br />
<br />2102.501 PAVEMENT MARKING REMOVAL SQ FT $D.40 174 $69.60 174 $69.6D
<br />2102.502 PAVEMENT MARKING REMOVAL LIN FT $0.40 2088 $835.20 2088 $835.20
<br />
<br />
<br />2104.501 REMOVE PIPE CULVERT LIN FT $7.00 1211 $8,477.00 869 $6,083.00 342 $2,394
<br />2104.501 REMOVE SEWER PIPE (STORM) LIN FT $10.00 586 $5,860.00 586 $5,860.00
<br />2104.501 REMOVE CURB AND GUTTER LIN FT $2.00 1535 $3,070.00 1202 $2,404.00 333 $666
<br />2104.501 REMOVE BITUMINOUS CURB LIN FT $2.00 122 $244.00 61 $122.00 61 $122
<br />2104.501 REMOVE FENCE LIN FT $8.00 1794 $14,352.00 1561 $12,488.00 233 $1,864
<br />2104.503 REMOVE BITUMINOUS WALK SQ FT $1.00 30874 $30,874.00 19769 $19,769.00 11105 $11,105
<br />2104.503 REMOVE CONC MEDIAN SQ FT $D.80 3969 $3,175.20 3121 $2,496.80 848 $678
<br />2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD $1D.00 42602 $426,020.00 32990 $329,9DO.OD 9612 $96,120
<br />2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD $10.00 35D $3,500.00 189 $1,890.00 161 $1,610
<br />2104.509 REMOVE PIPE APRON EACH $20D.00 13 $2,600.00 9 $1,8DO.OD 4 $800
<br />2104.509 REMOVE MANHOLE OR CATCH BASIN EACH $500.00
<br />2104.509 REMOVE WOOD POST EACH $50.00
<br />2104.509 REMOVE CURB BOX
<br />2104.509 REMOVE DRAINAGE STRUCTURE EACH $300.00 3 $900.00 3 $900.00
<br />2104.509 REMOVE BITUMINOUS FLUME EACH 2 1 1
<br />
<br />2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH) LIN FT $6.00 126 $756.00 64 $384.00 62 $372
<br />
<br />2104.513 SAWING BIT PAVEMENT (FULL DEPTH) LIN FT $3.50 1596 $5,586.00 727 $2,544.50 869 $3,042
<br />2104.523 SALVAGE HYDRANT & VALVE EACH $1.000.00 10 $1D,000.00 10 $10,OD0.00
<br />2104.523 SALVAGE SIGN TYPE C HYDRANT EACH $34.00
<br />
<br />2105.501 COMMON EXCAVATION CU YD $8.00 49563 $396,504.00 41275 $330,200.00 8288 $66,304
<br />
<br />2105.507 SUBGRADE EXCAVATION CU YD $8.00 22121 $176,968.00 17271 $138,168.00 4850 $38,800
<br />
<br />2105.522 SELECT GRANULAR BORROW (CV) CU YD $10.00 27526 $275,260.00 21740 $217,400.00 5786 $57,860
<br />2105.601 DEWATERING LUMP SUM $30,000.00 1 $3D,000.00 1 $30,D00.00
<br />
<br />2130.501 WATER M GALLONS $12.00 1300 $15,600.00 1000 $12,000.00 300 $3,600
<br />
<br />2211.501 AGGREGATE BASE CLASS 5 (DRIVEWAYS) CU YD $12.00 70 $840.00 37 $444.00 33 $396
<br />2211.501 AGGREGATE BASE CLASS 5 (TEMPORARY)
<br />2211.503 AGGREGATE BASE (CV) CLASS 5 (BIKE PATH) CU YD $20.00 858 $17,160.00 247 $4,940.00 495 $9,900.00 116 $2,320
<br />2211.503 AGGREGATE BASE (CV) CLASS 5 CU YD $20.00 14388 $287,760.00 11731 $234,620.00 2657 $53,140
<br />
<br />235D.501 TYPE LV 4 WEARING COURSE MIX B DRIVEWAYS TON $60.00 80 $4,800.00 42 $2,520.00 38 $2,280
<br />235D.501 TYPE LV 4 WEARING COURSE MIX B TEMPORARY
<br />235D.501 TYPE LV 4 WEARING COURSE MIX (BIKE PATH) TON $60.00 858 $51,480.00 247 $14,820.00 495 $29,700.OD 116 $6,960
<br />
<br />2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLONS $1.50 7075 $10,612.50 5768 $8,652.00 1307 $1,961
<br />
<br />236D.501 TYPE SP 12.5 WEARING COURSE MIX (ROAD) TON $55.00 16266 $894,630.00 13261 $729,355.OD 30D5 $165,275
<br />236D.502 TYPE SP 12.5 NON WEAR COURSE MIX (ROAD) TON $45.00 9150 $411,750.00 7459 $335,655.00 1691 $76,095
<br />
<br />2411.618 MODULAR BLOCK RETAINING WALL SQ FT $18.00 2571 $46,278.00 2571 $46,278.00
<br />
<br />2422.618 WOOD NOISE BARRIER (STRUCTURE MOUNTED) SQ FT $21.00 11667 $245,007.00 741D $155,610.OD 4257 $89,397
<br />
<br />
|