|
<br />EXHIBIT A
<br />60% ENGINEER'S ESTIMATE
<br />ANOKA COUNTY
<br />C.S.A.H. 14 RECONSTRUCTION
<br />
<br />DATE PRINTED: 10I4l2OO6
<br />
<br /> C.SA.H. 14 RECONSTRUCTION
<br /> UNIT TOTAL PROJECT SP.024i1...2-io
<br /> C.SA.H.14 C.SA-H.54 C.SA.H.21
<br /> S.P. 21~02o.005 S.P. 02-654-001 S.P. 02-621~009 NON-PARTICIPATING
<br /> ANOKA COUNTY CITY OF LINO LAKES CITY OF CENTERVlLLE ANOKA COUNTY CtTY OF CENTER\II.LE .MICKA COUNTY CITY OF CENTERVLLE ANOKA COUNTY CITY OF L1NO LAKES CITY OF CENTERVlLLE
<br />ITEM NO. ITEM DESCRIPTION UNIT COST QUANTITIES COST ROADWAY ROADWAY ROK)WAY RON:INAY RO/IDWAY ROADWAY ROADWAY STORM
<br /> OUANTIT1ES SEGMENT QUANTITES SEGMENT ~TJTIES SEGMENT QUANTITIES SEGMENT OUANTITES SEGtoENT Ql.IANTITIES SEGMENT otJANTlTIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT QUANTITIES SEGMENT
<br /> ESTlMTE ESTIMATE ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTIMATED COST ESTNATEO COST ESTIMA.TEO COST ESTtMATED COST ESTIMATED COST ESTIMATED COST
<br />2565.511 FULL TACT T CONTROL SIGNAL SYSTEM BIG SYS $180,000.00 1 $180,000.00 0.5 $90.000.00 0.25 $4&.000.00 0.25 $45,000.00
<br />2565.602 PEDESTRIAN PUSH BUTION AND SIGN EACH $3.750.00 2 $7,&00.00 2 $7 ,&00.00
<br />2565.602 PVC HANDHOLE (METAL FRAME AND COVER) EACH $850.00 8 $6.800.00 , $6.800.00
<br />2565.603 2 INCH NON-METALLIC CONDUIT UNFT $6,00 800 $4.&00.00 eoo $4.800.00
<br />2565.603 4 INCH NON-METAlLIC CONDUIT UNFT $8,00 200 $1.600.00 200 $1.600.00
<br />2573.502 SILT FENCE, TYPE MACHINE SLICED UN FT $2.50 18000 $46.000.00 18000 $4&.000.00
<br />2573.505 FLOTATION SILT CURTAIN TYPE STILL WATER lINFT $12.00 84. $10.116.00 ." $10.116.00
<br />2573.505 FLOTATION SILT CURTAIN TYPE MOVING WATER lINFT $15.00 7&0 $11.2&0.00 750 $11.280.00
<br />2573.601 EROSION CONTROL SUPERVISOR LUMP SUM $10.000,00 , $10.000.00 1 $10.000.00
<br />2573.602 INLET PROTECTION EACH $300.00 23& $70.&00.00 235 $70.&00.00
<br />2573.603 BIOROLL lINFT $10.00 1&00 $1&.000.00 1500 $1&.000.00
<br />2575.501 SEEDING (P) ACRE $250.00 38.T ,",67&.00 35,5 ,",&7&.00 '5 $3T&.OO 17 $42&.00
<br />2575,505 SODDING TYPE LAWN SaYD $2,25 46107 $103.7010.76 42063 ....1141.7& 3198 $7.196.&0 646 $1.90'.80
<br />2575.511 MULCH MATERIAl. TYPE 3 TON $200,00 n.. $1&.480.00 71 $14.200.00 , $llOO.oo ,.4 S680.00
<br />2575.519 DISK ANCHORING (P) ACRE $150.00 38.7 $6.80&.00 35.5 $6.'2&.00 1.5 $22!.00 1.7 $2&&,00
<br />2575.523 EROSION CONTROL BLANKETS CATEGORY 3 SOVC $1.25 ...9281 $&1.601,26 45293 $66,61626 1600 $2.000.00 2388 $2.'&&.00
<br />2575.523 EROSION CONTROL BlANKETS CATEGORY 4 SaYD $1.50 4840 $7,2<0,00 .640 $7.2<0.00
<br />2575,532 COMMERCIAL FERTILIZER ANALYSIS 22-5-10 POUND $0,50 1&480 $7.740.00 14200 $7.100.00 600 $300.00 660 $340.00
<br />2575.608 SEEDING. MIXTURE 310 POUND $30,00 82 $2.480.00 " $2.4&0.00
<br />2575.608 SEEDING. MIXTURE 350 POUND $35.00 .1&3 $110.3156.00 2882 $100.870.00 121 $4.44&.00 144 $6,....00
<br /> STREETSCAP1NG LS $500,000.00 1 $llOO.ooo.oo 1 $llOO.OOD.OO
<br />SUBTOTALS $1....230.856.10 9.869.167.90 "'84.7&1.00 _.080.2& 440,764.86 $32,993.00 .06.....80 $43.148.60 , ,3&8.844.00 30,122.00 16.600.00 670.97&.00
<br />TOTALS $14,230,856.10 9,869,167.90 "'84,761,00 _.0&0.2& 440.7&4.86 $32.993.00 "'06.449.60 $43,1"'8,60 1.368......00 30.122.00 16.600,00 670.976.00
<br />
<br />Fuming Gnlup: Qroup 1 Gnlup 2 Qroup 3 Qroup 4 Group 5 Group 8 Group 7 Group 8 Group D Group 10 Group 11
<br />ToIlls: $14.230.856.10 $9,859.157.90 $484,751.00 $888.050.25 $440.784.85 $32.993.00 $408,449.60 $43.148.50 $1,358.844.00 $30.122.00 $15.600.00 $870.975.00
<br />ToIal Federal EUglbIe Items: $13.514.159.10 $9.859.157.90 $484,751.00 $888.050.25 $440.784.85 $32.993.00 $405.449.80 $43,148.50 $1.358,844.00
<br />Federal Funde Available: $8.523.550.00 $4,759.209.14 $233.998.83 $428.679.30 $212.785.85 $15,926.37 $198.201.20 $20.828.63 $655.940.68
<br />% Federal Funding 48.27% Rounded to: $4.759.210.00 $234,000,00 $428,880.00 $212.770.00 $15.930.00 $196.200.00 $20.830.00 $6&5.930.00
<br />
<br /> SP 02-614-24 (RECONSTRUCTION OF CSAH 14 MAIN STREET) FROM 1-35E TO 1-35W\. FUNDING SPLITS
<br /> ANOKA ANOKA ANOKA CITY OF CITY OF CITY OF CITY OF LINO CITY OF UNO CITY OF LINO
<br /> PROJECT ANOKA COUNTY COUNTY COUNTY STATE COUNTY CENTERVILLE CENTERVILLE CENTERVlLLE CITY OF UNO LAKES LAKES STATE LAKES LOCAL
<br /> TOTALS TOTALS FEDERAL F~~~~L LAKES TOTALS FEDERAL
<br /> .'INn" AID FUNDS LOCAL FUNDS TOTALS LOCAL FUNDS F'lNM AID FUNDS FUNDS
<br />ROADWAY $12,872,012.10 510,7:1e,494.35 $5.168,180.00 $5.538.192.35 $30,122.00 $1.635.166.75 $485.440.00 $1.169,726.75 $500.351.00 $234,000.00 $250.761.00 $15.600.00
<br />DRAINAGE (55% County, 7% LINO LAKES. :Ie% $1,358.844.00 $747.364.20 $380.761.50 $386.802.70 $516,380.72 $249.253.40 $267.107.32 $95,119,08 $45.915.10 $49.203.95
<br />SIGNAL CABINET A 100% County) $15.000,00 $15,000.00 $15.000.00
<br />CONSTRUCTION TOTAL $14.245.856.10 $11.498.858.55 $5,528.941.50 $5.939,795.05 530.122.00 $2,151.527.47 $714.693.40 $l,4:1e,834.D7 $595.470.08 $279.915.10 $298.954.95 $15.600.00
<br />8% CONSTRUCTION ENGINEERING $1.139.668.49 $919,908.88 $917.498.92 $2.408.76 $172.122.20 $172,122.20 $47,637.61 $46,389.61 $1,246.00
<br />PROJECT CONSTRUCTION TOTAL $15.395,524.59 $12,418.767.23 $5.528.941.50 $6,857.293.97 $32.531.76 $2,323,649,67 $714.693.40 $1,808,968.27 $643.107.69 $279,915,10 $346,344.69 $16,848.00
<br />
<br />Percentage of Total Construction Cost eo,72'IL
<br />$l.808,956.27IPayable to Anoka County from CENTERVILLE
<br />$363,192.89 PIYlbIe to Anoke County from LINO LAKES
<br />ITEMS IN RED WERE CHANGED FROM PREVIOUS VERSION
<br />
<br />15,10"
<br />
<br />....1ft.
<br />
<br />e OF6
<br />
|