|
Overall Cost Estimate
<br />1ProjecL Sunwood Retail Common Improvements
<br />IRamsev, MN
<br />Item
<br />Mobilization
<br />Clearing 8 Erosion Control
<br />Grading 1 Earthwork
<br />Bitumnous Pavement wl Aggregate Base
<br />Concrete Pavement wl Aggregate Base
<br />Curb 8 Gutter
<br />Stone Sesser (induning Stomwater Treatment)
<br />Sanitary Sewer (including Dewatedng)
<br />Watemrain
<br />Lighting
<br />Imdstaping (Tree's. Seed)
<br />HRA HRA WISER CHOICE McDONALDS SUPERAMERICA
<br />(LOT 18 2, BLOCK 1) (COSTS ASSOC, it LOT 4, BLOCK I) (LOT 3, BLOCK 1) (LOT 4, BLOCK 1) (LOT 5, BLOCK 1)
<br />3,000
<br />1,719
<br />2,
<br />144
<br />6,404
<br />560
<br />8,041
<br />3,083
<br />24,905
<br />29,f831
<br />15,6801
<br />13,1301
<br />57,993
<br />3,0(10
<br />2,057
<br />2,428
<br />14,
<br />re,
<br />2,534
<br />29,606
<br />14,918
<br />69,242
<br />TF
<br />R
<br />RAMSEY. MIMMSSOTM
<br />I Total Price
<br />3,000 3,000 12,000
<br />2,641 2,756 9,173
<br />2,944 3,069 10,540
<br />13,641 9,581 37,920
<br />6,404
<br />2,590 5,684
<br />- I 26,311 I 85,100
<br />- I 14,9201 30,600
<br />13,130 1 26260
<br />16,029 1 13,913 1 52,900
<br />27 I 21 3,130
<br />40,870 86,700 279,711
<br />10% Contingency
<br />Subtotal
<br />20%IrdrectCosts
<br />Grand Total
<br />S27,971.14
<br />S301,682.50
<br />$64,613.32
<br />5372,295,82
<br />EXHIBIT E
<br />
|