|
<br />SRF NUMBER: 4S94
<br />FD..E: 1t~\HJ.MU\EXca\Estima1e\49904(3O%ES1}''
<br />DESIGNED BY: ElB
<br />CHECKED: NAW
<br />
<br />DATE: 21<V200S
<br />TIME: 9:03 AM
<br />PAGEl OF 1
<br />
<br />CSAH 14 -1-35W TO 1-35E
<br />ANOKACOUNTY
<br />SP 02-614-24
<br />EXHIBIT C
<br />
<br />..:c.,.:
<br />
<br /> ANOKA COUNTY S.P.02-614.24
<br /> C.SAH.14 C.SAH. 21 (20TH AVE. N.) COUNTY ROAD 54 CITY OF CENTERVILLE CITY OF LIND lAKES
<br /> UNIT COST TOTAL PROJECT NO. XXXX CITY PROJECT NO. XXXX SAP. XXX-XXX-XX
<br />NOTES ITEM NO. ITEM DESCRIPTION UNIT SAP. XXX-XXX-XX SAP. XXX-XXX-XX
<br /> ROADWAY ROADWAY ROmWAY ROmWAY ROADWAY
<br /> QUANTITIES AMOUNT QUANTITIES AMOUNT QUANTITIES AMOUNT QUANTITIES AMOUNT QUANTITIES AMOUNT QUANTITIES AMOUNT
<br /> 2021.501 MOBILIZATION LUMP SUM $350,000.00 1 $350,000 0.9 $315,000 0.05 $17,500 0.05 $17,500 $0 $0
<br /> 2100.601 BRIDGE LUMP SUM $750,000.00 1 $750,000 1 $750,000 $0 $0 $0 $0
<br /> 2104.000 REMOVE BUILDINGS LUMP SUM $100,000.00 1 $100,000 1 $100,000 $0 $0 $0 $0
<br /> 2104.505 REMOVE BITUMINOUS PAVEMENT SQYD $2.00 78023 $156,046 77450 $154,900 $0 $0 573 $1,146 $0
<br /> 2104.000 REMOVE STORM SEWER LUMP SUM $50,000.00 1 $50,000 1 $50,000 $0 $0 $0 $0
<br /> 2433.601 REMOVE BRIDGE LUMP SUM $10,000.00 1 $10,000 1 $10,000 $0 $0 $0 $0
<br />') 'E.' ~
<br /> 2105.501 COMMON EXCAVATION (EV) CUYD $3.50 77000 $269,500 72000 $252,000 3000 $10,500 2000 $7,000 I.,., .....>ti,. " $!1 '1(;...,
<br /> 2105.505 MUCK EXCA V A TION (EV) CUYD $7.00 26??oo $1,820,000 260000 $1,820,000 $0 $0 '.
<br /> 2105.507 SUBGRAOE EXCA VA TION (EV) CUYD $5.00 169500 $847,500 160000 $800,000 5600 $28,000 3900 $19,500 $0
<br />(4) 2105.521 GRANULAR BORROW (CV) CUYD $8.00 128500 $1,028,000 128500 $1,028,000 $0 $0 $0 $0
<br />(3) 2105.522 SELECT GRANULAR BORROW (CV) CUYD $10.00 126350 $1,263,500 120000 $1,200,000 3750 $37,500 2600 $26,000 . "",'.iH
<br /> 2105.523 COMMON BORROW (CV). CUYD $6.00 128000 $768,000 128000 $768,000 $0 $0 $0 $0
<br />(1) 2105.601 POND EXCAVATION LUMP SUM $320,000.00 1 $320,000 1 $320,000 $0 $0 $0 $0
<br /> 2105.604 GEOTEXTILE FABRIC LUMP SUM $160,000.00 1 $160,000 0.9 $144,000 0.05 $8,000 0.05 $8,000 .<.;.."'c; ....c.;,..,.
<br /> ADO DEWATERING
<br /> 2211.503 AGGREGATE BASE (CV) CLASS 5 CUYD $15.00 55484 $832,260 49000 $735,000 3750 $56,250 2600 $39,000 134 $2,010 $0
<br /> 2340.518 BIT MIXTURE FOR DRIVEWAY TON $90.00 950 $85,500 870 $78,300 30 $2,700 50 $4,500 $0 $0
<br /> 2360.500 BITUMINOUS PAVEMENT SECTION TON $42.00 51920 $2,180,640 45380 $1,905,960 3740 $157,080 2640 $110,880 160 $6,720 $0
<br /> 2411.618 MODULAR BLOCK RETAINING WALL SQFT $25.00 2500 $62,500 2500 $62,500 $0 $0 $0
<br /> 2411.618 CIP RETAINING WALL SQFT $80.00 1250 $100,000 1250 $100,000 $0 $0 $0 $0
<br /> 2502.000 DRAINAGE TREATMENT SYSTEM LUMP SUM $30,000.00 1 $30,000 1 $30,000 $0 $0 $0 $0
<br /> 2503.000 DRAINAGE SYSTEM LUMP SUM $700,000.00 1 $700,000 1 $700,000 $0 $0
<br /> .
<br /> 2504.000 ADJUST SANITARY & WATERMAIN SYSTEMS LUMP SUM $60,000.00 1 $60,000 $0 $0 $0 1 $60,000 $0
<br /> 2504.000 SANITARY & WATERMAIN IMPROVEMENTS LUMP SUM $1.00 81685 $81,685 $0 $0 $0 58915 $58,915 22770 $22,770
<br />(2) 2521.501 4" CONCRETE WALK SQFT $3.50 21778 $76,223 $0 $0 $0 21778 $76,223 1 $0
<br />(2) 2521.511 2.5" BITlJMINOUS WALK SQFT $3.50 167000 $584,500 $0 $0 $0 100000 $350,000 67000 $234,500
<br /> 2531.501 CONCRETE CURB & GUTTER L1NFT $10.00 30733 $307,330 16060 $160,600 1700 $17,000 1020 $10,200 11063 $110,630 890 $8,900
<br />(2) 2531.503 4" CONCRETE MEDIAN SQYD $55.00 1600 $88,000 1120 $61,600 230 $12,650 250 $13,750 $0 $0
<br />(2) 2531.507 6" CONCRETE DRIVEWAY PAVEMENT SQYD S50.00 440 $22,000 $0 $0 $0 440 $22,000 $0
<br /> 2554.000 GUARDRAIL SYSTEMS LUMP SUM $50,000.00 1 $50,000 1 $50,000 $0 $0 $0 $0
<br /> 2557.000 INSTALL FENCE L1N FT $23.00 3000 $69,000 3000 $69,000 SO SO $0 $0
<br /> 2563.601 TRAFFIC CONTROL LUMP SUM S100,000.00 1 $100,000 0.8 $80,000 0.1 $10,000 0.1 $10,000 $0 $0
<br /> 2564.000 SIGNING & STRIPING LUMP SUM $120,000.00 1 $120,000 0.8 $96,000 0.1 $12,000 0.1 $12,000 $0 $0
<br /> 2565.511 FULL TACT T CONTROL SIGNAL SYSTEM SIG SYS $180,000.00 1 $180,000 0.34 $61,200 0.33 $59,400 0.33 $59.400 $0 $0
<br /> 2575.000 TURF ESTABLISHMENT LUMP SUM $130,000.00 1 $130,000 0.8 $104,000 0.1 $13,000 0.1 $13,000 r::<" .><f.
<br /> TOTAL $13,752,184 $12,006,060 $441,580 $350,730 $687,644 $266,170
<br /> CONTINGENCY (10%) $1,375,218 $1,200,606 $44,158 $35,073 $68,764 $26,617
<br /> TOTAL ESTIMATED COST $15,127,402 $13,206,666 $485,738 $385,803 $756,408 $292,787
<br /> FEDERAL PARTICIPATION RATIO (CAPPEDl = 0.400 $6,050,000 $5,281,827 $194,264 $154,297 $302,515 $117,096
<br /> COUNTY/CITY PARTICIPATION $9,On,402 $7,924,839 $291,474 $231,506 $453,893 $175,691
<br />
<br />
<br />;,y.
<br />.J?
<br />ii"
<br />'7
<br />,jl~ .
<br />
<br />,""\,.
<br />~... "...
<br />......,',
<br />
<br />SPECIFIC NOTES:
<br />AMOUNTS SHOWN ARE ROUNDED TO THE NEAREST DOLLAR.
<br />(I) ITEM COST INCLUDES POND EXCAVATION (36,000 CY) AND OUTLET CONTROL STRUCTURES.
<br />(2) AGGREGATE BASE CONSIDERED INCIDENTAL TO THE ITEM.
<br />(3) 4' SELECT GRANULAR BORROW FROM STATION 1 0+00 TO 80+50.
<br />(4) GRANULAR BORROW USED TO BACKFILL MUCK EXCAVATION STATION 10+00 TO 80+50.
<br />SHADED AREAS ARE YET TO BE COMPUTED PER ANOKA COUNTY COST-SHARING AGREEMENT PER M.O.U. EXHIBIT D.
<br />
|