|
Overall Cost Estimate
<br />Project: Sunwood Retail Common Improvements
<br />Ramsey, MN
<br />HRA HRA WISER CHOICE McDONALDS SUPERAMERICA
<br />(LOT 182,BLOCK I) (COSTS ASSOC, WILOT I,BLOCK I) (LOT 3, BLOCK 1) (LOT 4, BLOCK 1) (LOT 5,BLOCK I)
<br />THE
<br />CQR
<br />RAMSET, MINNESOTA
<br />Nem
<br />Total Price
<br />Mobiaalian
<br />3,000
<br />-
<br />3,080
<br />3,000
<br />3,000
<br />12,000
<br />Clearing 8 Erosion Control
<br />1,719
<br />-
<br />2,057
<br />2,641
<br />2,756
<br />9,173
<br />Grating 1Earthwork
<br />2,r4.
<br />-
<br />2,428
<br />2,914
<br />3,069
<br />10,540
<br />Bituminous Pavement wlAggregate Base
<br />-
<br />-
<br />14, i. I
<br />13,641
<br />9,581
<br />37,920
<br />Concrete Pavement wIAggregate Base
<br />6,464
<br />-
<br />-
<br />-
<br />-
<br />6,404
<br />Cub 8Gutter
<br />560
<br />-
<br />2,534
<br />2,590
<br />-
<br />5i;
<br />Storm See(inducing SlamwaterTreatnent)
<br />-
<br />29,883
<br />29,606-
<br />26,311
<br />85,100
<br />Sanitary Sever(nr9KingDeeatering)
<br />-
<br />15,680
<br />-
<br />-
<br />14,920
<br />30,600
<br />Watem>ain
<br />-
<br />83,130
<br />-
<br />-
<br />13,130
<br />26,260
<br />Lighting
<br />8,041
<br />-
<br />14,918
<br />16,029
<br />13,913
<br />52,980
<br />Laming (Tree's, Seed)
<br />3,083
<br />-
<br />-
<br />27
<br />21
<br />3,130
<br />24,905
<br />EXHIBIT E
<br />57,993
<br />69,242
<br />40,810
<br />86,700
<br />219,711
<br />10% Corttigecwy.
<br />827,971.14
<br />Subtotal
<br />$307,682,50
<br />20%IndrectCosts
<br />864,613.32
<br />Grand Total
<br />$372,295.82
<br />
|