|
Exhibit Cost Est 02- 02- 2010.x1s 2/3/2010 9:53 AM
<br />EXHIBIT "A " = Project Layout
<br />EXHIBIT "B" = Estimated Cost Share EXHIBIT "B" 30% ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COSTS
<br />EXHIBIT "C"= eringAgreement
<br />by MAR 10 02 -02 -2010 2- 2010 02 -02 -2010 CSAH 116 (BUNKER LAKE BLVD) AND INTERSECTION CSAH 57 (SUNFISH LAKE BLVD)
<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 />NUMBER 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
<br />MOBILIZATION
<br />LUMP SUM
<br />$400,000.00
<br />1
<br />$400,000.00
<br />0.633
<br />$253,200.00
<br />0.049
<br />$19,600.00
<br />0.163
<br />$65,200.00
<br />0.008
<br />$3.200.00
<br />0.059
<br />$23,600.00
<br />2031.501
<br />FIELD OFFICE TYPE D
<br />EACH
<br />$20,000.00
<br />1
<br />$20,000.00
<br />0.633
<br />$12,660.00
<br />0.049
<br />$980.00
<br />0.163
<br />$3,260.00
<br />0.008
<br />$160.00
<br />0.059
<br />$1,180.00
<br />2041.610
<br />TRAINEES
<br />HOURS
<br />2101.501
<br />CLEARING
<br />ACRE
<br />$3,000.00
<br />2101.502
<br />CLEARING
<br />TREE
<br />$250.00
<br />218
<br />$54,500.00
<br />218
<br />$54,500.00
<br />2101.506
<br />GRUBBING
<br />ACRE
<br />$3,000.00
<br />2101.507
<br />GRUBBING
<br />TREE
<br />$200.00
<br />306
<br />$61,200.00
<br />306
<br />$61,200.00
<br />2102.501
<br />PAVEMENT MARKING REMOVAL
<br />SO FT
<br />$0.40
<br />174
<br />$69.60
<br />174
<br />$69.60
<br />2102.502
<br />PAVEMENT MARKING REMOVAL
<br />LIN FT
<br />$0.40
<br />2088
<br />$835.20
<br />2088
<br />$835.20
<br />2104.501
<br />REMOVE PIPE CULVERT
<br />LIN FT
<br />$7.00
<br />1211
<br />$8,477.00
<br />869
<br />$6,083.00
<br />342
<br />$2,394
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LIN FT
<br />$10.00
<br />586
<br />$5,860.00
<br />586
<br />$5,860.00
<br />2104.501
<br />REMOVE CURB AND GUTTER
<br />LIN FT
<br />$2.00
<br />1535
<br />$3,070.00
<br />1202
<br />$2,404.00
<br />333
<br />$666
<br />2104.501
<br />REMOVE BITUMINOUS CURB
<br />LIN FT
<br />$2.00
<br />122
<br />$244.00
<br />61
<br />$122.00
<br />61
<br />$122
<br />2104.501
<br />REMOVE FENCE
<br />LIN FT
<br />$8.00
<br />1794
<br />$14,352.00
<br />1561
<br />$12,488.00
<br />233
<br />$1,864
<br />2104.503
<br />REMOVE BITUMINOUS WALK
<br />SO FT
<br />$1.00
<br />30874
<br />$30,874.00
<br />19769
<br />$19,769.00
<br />11105
<br />$11,105
<br />2104.503
<br />REMOVE CONC MEDIAN
<br />SO FT
<br />$0.80
<br />3969
<br />$3,175.20
<br />3121
<br />$2,496.80
<br />848
<br />$678
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />$10.00
<br />42602
<br />$426.020.00
<br />32990
<br />$329,900.00
<br />9612
<br />$96,120
<br />2104.505
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SQ YD
<br />$10.00
<br />350
<br />$3,500.00
<br />189
<br />$1,890.00
<br />161
<br />$1,610
<br />2104.509
<br />REMOVE PIPE APRON
<br />EACH
<br />$200.00
<br />13
<br />$2,600.00
<br />9
<br />$1,800.00
<br />4
<br />$800
<br />2104.509
<br />REMOVE MANHOLE OR CATCH BASIN
<br />EACH
<br />$500.00
<br />2104.509
<br />REMOVE WOOD POST
<br />EACH
<br />$50.00
<br />2104.509
<br />REMOVE CURB BOX
<br />2104.509
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />$300.00
<br />3
<br />$900.00
<br />3
<br />$900.00
<br />2104.509
<br />REMOVE BITUMINOUS FLUME
<br />EACH
<br />2
<br />1
<br />1
<br />2104.511
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />$6.00
<br />126
<br />$756.00
<br />64
<br />$384.00
<br />62
<br />$372
<br />2104.513
<br />SAWING BIT PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />$3.50
<br />1596
<br />$5,586.00
<br />727
<br />$2,544.50
<br />869
<br />$3,042
<br />2104.523
<br />SALVAGE HYDRANT & VALVE
<br />EACH
<br />$1.000.00
<br />10
<br />$10,000.00
<br />10
<br />$10,000.00
<br />2104.523
<br />SALVAGE SIGN TYPE C HYDRANT
<br />EACH
<br />$34.00
<br />2105.501
<br />COMMON EXCAVATION
<br />CU YD
<br />$8.00
<br />49563
<br />$396,504.00
<br />41275
<br />$330,200.00
<br />8288
<br />$66,304
<br />2105.507
<br />SUBGRADE EXCAVATION
<br />CU YD
<br />$8.00
<br />22121
<br />$176,968.00
<br />17271
<br />$138,168.00
<br />4850
<br />$38,800
<br />2105.522
<br />SELECT GRANULAR BORROW (CV)
<br />CU YD
<br />$10.00
<br />27526
<br />$275,260.00
<br />21740
<br />$217,400.00
<br />5786
<br />$57,860
<br />2105.601
<br />DEWATERING
<br />LUMP SUM
<br />$30,000.00
<br />1
<br />$30,000.00
<br />1
<br />$30,000.00
<br />2130.501
<br />WATER
<br />M GALLONS
<br />$12.00
<br />1300
<br />$15,600.00
<br />1000
<br />$12,000.00
<br />300
<br />$3,600
<br />2211.501
<br />AGGREGATE BASE CLASS 5 (DRIVEWAYS)
<br />CU YD
<br />$12.00
<br />70
<br />$840.00
<br />37
<br />$444.00
<br />33
<br />$396
<br />2211.501
<br />AGGREGATE BASE CLASS 5 (TEMPORARY)
<br />2211.503
<br />AGGREGATE BASE (CV) CLASS 5 (BIKE PATH)
<br />CU YD
<br />$20.00
<br />858
<br />$17,160.00
<br />247
<br />$4,940.00
<br />495
<br />$9,900.00
<br />116
<br />$2,320
<br />2211.503
<br />AGGREGATE BASE (CV) CLASS 5
<br />CU YD
<br />$20.00
<br />14388
<br />$287,760.00
<br />11731
<br />$234,620.00
<br />2657
<br />$53,140
<br />2350.501
<br />TYPE LV 4 WEARING COURSE MIX B DRIVEWAYS
<br />TON
<br />$60.00
<br />80
<br />$4,800.00
<br />42
<br />$2,520.00
<br />38
<br />$2,280
<br />2350.501
<br />TYPE LV 4 WEARING COURSE MIX B TEMPORARY
<br />2350.501
<br />TYPE LV 4 WEARING COURSE MIX (BIKE PATH)
<br />TON
<br />$60.00
<br />858
<br />$51,480.00
<br />247
<br />$14,820.00
<br />495
<br />$29,700.00
<br />116
<br />$6,960
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLONS
<br />$1.50
<br />7075
<br />$10,612.50
<br />5768
<br />$8,652.00
<br />1307
<br />$1,961
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIX (ROAD)
<br />TON
<br />$55.00
<br />16266
<br />$894,630.00
<br />13261
<br />$729,355.00
<br />3005
<br />$165,275
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (ROAD)
<br />TON
<br />$45.00
<br />9150
<br />$411,750.00
<br />7459
<br />$335,655.00
<br />1691
<br />$76,095
<br />2411.618
<br />MODULAR BLOCK RETAINING WALL
<br />SO FT
<br />$18.00
<br />2571
<br />$46,278.00
<br />2571
<br />$46,278.00
<br />2422.618
<br />IWOOD NOISE BARRIER (STRUCTURE MOUNTED)
<br />SO FT
<br />$21.00
<br />11667
<br />$245,007.00
<br />7410
<br />$155,610.00
<br />4257
<br />$89,397
<br />
|