|
ENGINEER'S ESTIMATE - OLD SNELLING/COUNTY RD E ROUNDABOUT AND MVHS TRAIL PROJECTS
<br />ATTACHMENT B
<br />OLD SNELLING/COUNTY RD E ROUNDABOUT
<br />(S.A.P.062-676-005) (S.A.P.062-615-042) (S.A.P.062-749-003) (S.A.P.187-111-004)
<br />MVHS TRAIL
<br />(S.A.P.062-676-007) (S.A.P. 187-020-025) (S.A.P. 187-108-004)
<br />RAMSEY COUNTY
<br />CITY OF ARDEN HILLS
<br />RAMSEY COUNTY
<br />CITY OF ARDEN HILLS
<br />TOTAL
<br />ROADWAY
<br />STORMSEWER
<br />ROADWAY
<br />STORMSEWER
<br />NON -PARTICIPATING
<br />TOTAL
<br />ROADWAY
<br />STORMSEWER
<br />ROADWAY
<br />STORMSEWER
<br />SRTS GRANT
<br />PROJECT COSTS
<br />$2,884,244.04
<br />$1,386,588.83
<br />$564,008.20
<br />$378,257.31
<br />$66,385.00
<br />$489,004.70
<br />$432,544.01
<br />$30,731.40
<br />$48,770.87
<br />$33,331.39
<br />$319,710.35
<br />Construction Engineering -
<br />12% of Construction Costs
<br />$287,428.72
<br />$166,390.66
<br />$67,680.98
<br />$45,390.88
<br />$7,966.20
<br />$9,540.27
<br />$3,687.77
<br />$5,852.50
<br />Construction Engineering
<br />2% of Construction Costs
<br />$g 780.09
<br />$9,780.09
<br />$7,060.83
<br />$666.63
<br />$6,394.21
<br />Subtotal Construction Costs
<br />$449,145.12
<br />$34,419.17
<br />$54,623.37
<br />$33,998.02
<br />7 $0.00
<br />$326,104.56
<br />$89,042.54
<br />$360,102.57
<br />Design of MVHS Trail
<br />$85,810.00
<br />$15,445.80
<br />$70,364.20
<br />Grand Total Project Costs
<br />$3,181,452.85
<br />$1,552,979.49
<br />$631,689.18
<br />1$423,648.191
<br />$74,351.20
<br />$498,784.79
<br />$534,955.12
<br />$49,864.97
<br />$54,623.37
<br />$104,362.22
<br />$0.00
<br />$326,104.56
<br />1 $2,184,668.67 1 $996,784.18
<br />NOTE: Design and Right of Way costs for the Old Snelling and County Road E Roundabout project are included in previously executed cooperative agreement PUBW2022-23R.
<br />
|