|
Overall Cost Estimate
<br />Project: Sunwood Retail Common Improvements
<br />Ramsey, MN
<br />HRA HRA WISER CHOICE McDONALDS SUPERAMERICA
<br />(LOT 18 2, BLOCK 1) ICOSTS ASSOC, It LOT t, BLOCK f t (LOT 3. BLOCK 1) (LOT 4, BLOCK 1) (LOT 5, BLOCK 1)
<br />THE
<br />CittIR
<br />. NINN550TN
<br />Item
<br />Total Price
<br />Mobilization
<br />3,000
<br />-
<br />3,000
<br />3,000
<br />3,000
<br />12,000
<br />Cleating 8 Erosion Control
<br />1,719
<br />•
<br />207
<br />2,641
<br />2756
<br />9,173
<br />Gracing I Earthwork
<br />2r•4
<br />-
<br />2,428
<br />2,944
<br />3.069
<br />10,540
<br />BtumnousPavement wMAggregate Base
<br />-
<br />-
<br />14,4:
<br />13,641
<br />9581
<br />37,920
<br />Concrete Pavement wl Aggregate Base
<br />6,404
<br />-
<br />-
<br />-
<br />-
<br />6,404
<br />Cub 8 Gullet
<br />560
<br />-
<br />2534
<br />2,590
<br />-
<br />5,684
<br />Storm Sever (inducing Stomneater Treatment)
<br />-
<br />29,183
<br />29,606
<br />-
<br />26,311
<br />85,100
<br />SanlarySewer (induing D wateorg)
<br />-
<br />15,680
<br />-
<br />14,920
<br />30,600
<br />Waternin
<br />13,130
<br />-
<br />-
<br />13,130
<br />26,260
<br />Lighting
<br />8,041
<br />-
<br />14,918
<br />16,029
<br />13,913
<br />52,900
<br />Landscaping (TrBe's, Seed)
<br />3,083
<br />-
<br />-
<br />27
<br />21
<br />3,130
<br />24,905
<br />57,993
<br />6,242
<br />40,610
<br />86,700
<br />279,711
<br />10%Contngency
<br />27.971.14
<br />Subtotal
<br />$307,682.50
<br />20% Indhreci Costs
<br />S64,613.32
<br />Grand Total
<br />$372295,82
<br />EXHIBIT E
<br />
|