|
PRELIMINARY DESIGN ESTIMATE (Pequot Lakes (RP 47.777 to RP 54.039))
<br />Pay Item Description
<br />Total Cost
<br />State Cost
<br />County Cost
<br />City Cost
<br />Clearing and Grubbing
<br />$94,000
<br />$94,000
<br />Removals
<br />$443,000
<br />$443,000
<br />Grading
<br />$7,358,000
<br />$7,358,000
<br />Special Embankment Sta. 804 +00 to 809 +00
<br />$2,220,000
<br />$2,220,000
<br />Surfacing
<br />$7,787,000
<br />$7,787,000
<br />Hydraulics
<br />$671,000
<br />$570,000
<br />$101,000
<br />Concrete Items
<br />$327,000
<br />$209,000
<br />$118,000
<br />Signals
<br />CSAH 11
<br />$173,000
<br />$86,500
<br />$86,500
<br />CSAH 16 / Myers Road
<br />$173,000
<br />$86,500
<br />$43,250
<br />$43,250
<br />Erosion Control /Turf Establishment
<br />$232,000
<br />$232,000
<br />Lighting
<br />$130,000
<br />$65,000
<br />$65,000
<br />Signing & Striping
<br />$1,082,000
<br />$1,082,000
<br />Pedestrian Bride Paul Bun an Trail
<br />$1,622,000
<br />$1,622,000
<br />Field Office and Lab
<br />$5,000
<br />$4,900
<br />$90
<br />$10
<br />Mobilization
<br />$323,000
<br />$316,540
<br />$5,814
<br />$646
<br />Traffic Control
<br />$438,000
<br />$429 000
<br />$8,124
<br />$876
<br />Sub -total 2010
<br />$23,078,000
<br />$22,605,440
<br />$427,778
<br />$44,782
<br />Extras and Contingency 20%
<br />$4,615,600
<br />$4,521,088
<br />$85,556
<br />$8,956
<br />Inflation 4 %/ 2018
<br />$7,384,960
<br />$7,233,741
<br />$136,889
<br />$14,330
<br />TOTAL COST
<br />$35,078,560
<br />$34,360,2691
<br />$650,223
<br />$68069
<br />This estimate does not include cost associated with additional work that may be requested by the city. There may be an
<br />additional 8% construction administration fee for these items if the city desires to have Mn/DOT perform these duties.
<br />This estimate does not include cost associated with potential future turnback of the existing Highway 371 or utility relocations.
<br />This estimate does not include cost associated with potential future interchange at CSAH 11.
<br />There may be an additional cost participation agreement between the City and County.
<br />
|