|
<br />EXHIBIT A
<br />60% ENGINEER'S ESTIMATE
<br />ANOKA COUNTY
<br />C.SAH. 14 RECONSTRUCTION
<br />
<br />DATE PRINTED: 07f0612OO6
<br />
<br /> C.S.A.H. 14 RECONSTRUCTION
<br /> UNIT "TOTAL PROJECT S.P.02-S14-24
<br /> C.SAH.14 C.SAH.54 C.S.A.H.21
<br /> S.P.210-02D-005 S.P.02-654-001 S.P.02-621-OO9 NON-PARTICIPATING
<br /> ANOKA COUNTY CITY OF L1NO LAKES CITY OF CENTERVILlE ANOKA COUNTY CITY OF CENTERVILLE ANOKA COUNTY CITY OF CENTERVILLE ANOKA COUNTY CITY OF L1NO LAKES CITY OF CENTERVllLE
<br />ITEM NO. tTEM DESCRIPTION UNIT COST QUANTITIES COST ROADWAY ROADWAY ROADWAY ROADWAY ROADWAY ROADWAY ROADWAY STORM
<br /> QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTJTlES SEGMENT aUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT
<br /> ESTIMATE ESTIMATE ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST
<br />25i3505 FLOTATION SilT CURTAIN TYPE STilL WATER LlN Ff $12.00 ..3 $10,116.00 843 $10,116.00
<br />'Z$nSOS FlOTAT\Oti SilT CURTAlli TYPE MO"JIHGWA1ER I.IN FT ~1!'>.nO TSO $11,250.00 7~n $11,250.00
<br />2573-601 EROSION CONTROL SUPERVISOR LUMP SIJM $~0,WO.0Q 1 $10,000.00 1 $10,000.00
<br />2Sn..'.>02 INL5.T PROTEC1"ION EACH $300.:::-0 235 $70.soo.oo :';3$ $70,500.00
<br />2573.003 BlOROll LlN FT $1O.{.'{l 1500 $15,000.00 lS<'JO $15,000.00
<br />2575.501 SEEDING (PI ACRE $250.C.o 38.7 $9,675.00 ~S.5 $8,875.00 1.5 $375.00 ,., $425.00
<br />2S7S.SC5 SODOlNG TYPE 1.Am SQYU .$225 48107 $103,740.75 42<)$3 $94,841.75 31:}8 $7,195.50 B.1$ $1,903.50
<br />2575.511 MULCH MATERIAL. TYPE 3 TON $2,')iH:.o 77.4 $15,480.00 " $14,200.00 3 $600.00 3.4 $680.00
<br />2575.SHl PIS;:; ANCHORING ,f>) ACRE $1%.00 38.7 $5,805.00 .)5.~; $5.325.00 1.5 $225.00 " $255.00
<br />2575.523 EROSION CONTROL 6LANI\ETS CATEGO~Y 3 sa YO $125 49281 $61.601.25 4$:r9.l $56,616.25 H';oO $2,000.00 ?:i$..~ $2.985.00
<br />2575.523 EROSION CONTROL BlANKETS CAIEGORV 4 SaYD -$15'':: 48.. $7,260.00 4840 $7,260.00
<br />2575.532 COMMERCIAL FERTILIZER ANAl. YSI$ 22.5.10 POUND .$05C 15480 $7,740.00 ~420'J $7,100.00 $00 $300.00 t60 $340.00
<br />2575.80a SEEDING, Ml)l.lURE 3'0 POUND :\.30.:::0 82 $2,460.00 " $2,460.00
<br />2575,608 SEEDING. MIXTURE 350 POUND $.35.'XI 3153 $110,355.00 2802 $100.870.00 ,27 $4,445.00 "4 $5,040.00
<br /> STREETSCAPlNG LS $5(}'}.(,C-Q..X! 1 $500,000.00 1 $500,000.00
<br />~UBTOTALS $14,230,856.10 9,846,637.90 509.051.00 $946,87025 460,639.85 $37,418.00 430,149.60 $43,148.50 1,439,844.00 30,122.00 15,600.00 670,975.00
<br />TOTALS $14,230,856.10 9,646.837.90 509,051.00 $946,67025 460,639.85 $37,418.00 430.749.60 $43,148.50 1,439.844.00 30,122.00 15,600.00 670,975.00
<br />
<br />Funding Group: Group 1 Group 2 Group 3 Group 4 GroupS Group I Group 7 Group I Group I Group 10 Group 11
<br />Totals: $14,230.856.10 $9.646.637.90 $509,051.00 $946.670.25 $460,639.85 $37,418.00 $430.749.60 $43,148.50 $1.439,844.00 $30,122.00 $15,600.00 $670.975.00
<br />Total Federal Eligible Items: $13,514,159.10 $9.646,637.90 $509,051.00 $946.670.25 $46Q,639.85 $37,418.00 $430.749.60 $43,148.50 $1,439,844.00
<br />Federal Funds Available: $6,523,550.00 $4,656.621.56 $245,728.91 $456,976.32 $222.359.90 $18,062.40 $207,931.29 $20.828.63 $695,040.98
<br />% Federal Funding 48.27"" Rounded to: $4,656,620.00 $245,730.00 $456,980.00 $222.360.00 $18.060.00 $207,930.00 $20,830.00 $695.040.00
<br />
<br />
<br />$12,791.012.1 $10,568,149.35
<br />$1.439,844.00 $791.914.20
<br />$15.000. $15,000.00
<br />$14.245,856.1 $11.375.063.55
<br />$1,139.668.4 $910.005.08
<br />$15.385.524.5 $12,285.068.63 $5.469,182.00
<br />Construction Cost 79.85%
<br />Payable 10 Moka County from CENTERVlLLE
<br />Payable to .Molta County from LIND LAKES
<br />
<br />SP 02-614-24 RECONSTRUCTION OF CSAH 14 MAIN STREE FROM 1-35E TO 1-35 - FUNDING SPLITS
<br />PROJECT ANOKACOUNlY ~~ ~~ ~~~ CITY OF CITY OF CITY OF CITY OF UNO CI~UNO CITY OF UNO CITY OF UNO
<br />TOTALS TOTALS FEDERAL STATE AID LOCAL CENTERVlLLE C~=LE CENTERVlLLE LAKES FED~ LAKES STATE LAKES LOCAL
<br />FUNDS FUNDS FUNDS TOTALS FUNDS LOCAL FUNDS TOTALS FUNDS AID FUNDS FUNDS
<br />$5.086,910.00 $5,451.117.35 $30,122. $1.698,211.75 $495.870.00 $1,202,341.7 $524.651.00 $245.730.00 $263.321.00 $15,600.00
<br />$382,272.00 $409,642.20 $547,140.72 $264,115.20 $283.025.5 $100,789.08 $48,652.80 $52,138.28
<br />$15.000.00
<br />$5,469.162.00 $5.875,759.55
<br />$907.595.32
<br />$6.783.354.87
<br />
<br />$30.122.00
<br />$2,409.76
<br />$32,531.76
<br />
<br />$2.245.352.47
<br />$179,62820
<br />$2.424,980.67
<br />15.78%
<br />
<br />$759,985.20 $1,485,367.2
<br />$179,628
<br />$759.985.20 $1,664,995.4
<br />
<br />$625,440.08
<br />$50,035.21
<br />$675,47529
<br />4.39%
<br />
<br />$294,382.8
<br />
<br />
<br />$294.382.8
<br />
<br />ClL\-
<br />
<br />50F5
<br />
|