|
AttachmentBCostSummaryandEngineer'sEstimateLexingtonAvenueReconstructionCountyRoadEtoIͲ694Construction12% 12%Construction10% 10%Allotheritems DesignEng ConstructionEng Other Signals SignalDesignEng SignalConstEng ProjectSubtotals SAP/SP Agreement#RamseyCountyRoadway 7,152,065.00$858,247.80$858,247.80$774,250.00$77,425.00$77,425.00$9,797,660.60$062Ͳ651Ͳ061 PW2020Ͳ10R,PWͲ2020Ͳ11RStormSewer 730,215.00$87,625.80$87,625.80$905,466.60$062Ͳ651Ͳ061 PW2020Ͳ10R,PWͲ2020Ͳ11RTotal 7,882,280.00$945,873.60$945,873.60$774,250.00$77,425.00$77,425.00$10,703,127.20$CityofArdenHillsRoadway 39,180.00$4,701.60$4,701.60$148,625.00$14,862.50$14,862.50$226,933.20$187Ͳ020Ͳ024 PW2020Ͳ10RnewTargetRoadsignal140,000.00$14,000.00$14,000.00$168,000.00$187Ͳ020Ͳ024 PW2020Ͳ10R,PW2020Ͳ12RNonͲparticipating 272,460.00$32,695.20$32,695.20$337,850.40$PW2020Ͳ10RTotal 311,640.00$37,396.80$37,396.80$288,625.00$28,862.50$28,862.50$732,783.60$CityofShoreviewRoadway 18,450.00$2,214.00$2,214.00$148,625.00$14,862.50$14,862.50$201,228.00$167Ͳ020Ͳ022 PW2020Ͳ11RnewTargetRoadsignal140,000.00$14,000.00$14,000.00$168,000.00$167Ͳ020Ͳ022 PW2020Ͳ10R,PW2020Ͳ12RNonͲparticipating 552,710.00$66,325.20$66,325.20$685,360.40$PW2020Ͳ11RRedFoxsalvagecabinetcredit (30,000.00)$(30,000.00)$PW2020Ͳ11RTotal 571,160.00$68,539.20$68,539.20$(30,000.00)$288,625.00$28,862.50$28,862.50$1,024,588.40$StateRoadway 895.00$ Ͳ$ Ͳ$ Ͳ$895.00$6285Ͳ165 MnDOTCoͲopAgr10444358StormSewer 20,500.00$20,500.00$6285Ͳ165 MnDOTCoͲopAgr10444358Total 21,395.00$ Ͳ$ Ͳ$ Ͳ$ Ͳ$ Ͳ$ Ͳ$21,395.00$Projectsubtotals 8,786,475.00$1,051,809.60$1,051,809.60$(30,000.00)$1,351,500.00$135,150.00$135,150.00$12,481,894.20$Constructionitems: 10,137,975.00$DesignEngineering: 1,186,959.60$ConstructionEngineering: 1,186,959.60$12,511,894.20$Attachment B - Engineer's Estimate
|