|
3
<br /> P: \02- 621 -30 \Documents \Road & Bridge Design \estimate \01 -16 201 -SEO 21 - Cost Share 25%- 75 %.xlsx
<br /> 01/17/2014 1:58 PM
<br /> EXHIBIT "B.. 60% ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COSTS
<br /> EXHIBIT "B" =60% Estimated Cost Share CSAH 21 (CENTERVILLE ROAD) FROM CSAH 34 (BIRCH ST.) TO CSAH 14 (MAIN ST.)
<br /> EXHIBIT "C"= Cost Shering Agreement 01 -17 -2014 ' 8' Bit Trail
<br /> by MARIO 01.13 -2014 NON- PARTICIPATING
<br /> STATE AID PARTICIPATING STORM SEWER (D)
<br /> TOTAL COUNTY OF ANOKA =25.0% LOCAL
<br /> UNIT PROJECT QUANTITY COUNTY OF ANOKA CITY OF CENTERVILLE SAP 002 -621 -010 COUNTY OF ANOKA
<br /> ITEM ITEM UNIT PRICE SAP 002 - 621 -010 SAP 002 -621 -010 ( CITY OF CENTERVILLE
<br /> ) CE SAP 002. 621 -01� yO
<br /> c cP ooz- s21 -010 SAP 002-621 -010 (G)
<br /> NO. DESCRIPTION (A) ( E F
<br /> QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT QUANTITY AMOUNT
<br /> $2,213,157.53 $1,464,370.35 $520,238.43 1 L $228,548.75
<br /> SUBTOTAL 2,213,157.53 A
<br /> B C D E F G
<br /> Funding Group: Group A Group B 7 Group E Group F Group G
<br /> State Funds Available
<br /> Totals: $2,213,157.53 $1,464,370.35 $520,238.43 228,548.75
<br /> % Federal Fundin
<br /> Total Federal Eligible Items: 1 $2,213,157.53 $1,464,370.35 $520,238.43
<br /> Federal Funds Available
<br /> Rounded to:
<br /> Note County Storm Sewer not connected to City pipe line
<br /> SAP 002 - 621 -010, CSAH 21 - FUNDING SPLITS
<br /> 36 ", 42" Pipe and 8' Bit Path Included to the City Cost.
<br /> ANOKA COUNTY CITY OF CENTERVILLE
<br /> PROJECT L FEDERAL STATE AID LOCAL FEDERAL STATE AID LOCAL
<br /> TOTALS TOTALS FEDERAL STATE AID FUNDS TOTALS FUNDS TOTALS FUNDS
<br /> FUNDS FUNDS (E) FUNDS FUNDS (F) FUNDS FUNDS (G)
<br /> ROADWAY 1,984,608.78 1,464,370.35 1,464,370.35 520,238.43 520,238.43
<br /> 75 228,548.75 548
<br /> 75 228
<br /> 548. , .
<br /> DRAINAGE (25.0% County, 75.0% Centerville) 228, 1,692,919.10 520,238.43 520,238.43
<br /> CONSTRUCTION TOTAL 2,177,052.60 135,157.53 1,135,433.53 135,433.53 41,619.07 41,619.07
<br /> ,919.10
<br /> 8% CONSTRUCTION ENGINEERING
<br /> 177
<br /> DESIGN ENGINEERING
<br /> RIGHT OF WAY
<br /> UTILITY RELOCATION
<br /> 2,390210.13 1,828,352.62 1,828.352.621 561,857.501 1 561,857.
<br /> PROJECT TOTAL
<br /> PRORATA ITEMS
<br /> TO TAL WITHOUT MOBILIZATION, FIELD OFFICE TYPE D. AND TRAFFIC CONTROL $2,110,157.53 $7,396,184.35 $496.033.43 217, 5
<br /> 1 . 0 0.662000 0.235000 0.103000
<br /> RATIO OF COLUMN SUBTOTAL VS. PROJECT SUBTOTAL
<br /> BOTH W/O MOBILIZATION, FIELD OFFICE, AND TRAFFIC CONTROL
<br /> 32
<br />
|