|
SP 002-649-003 et. al.
<br />CSAH 32/CSAH 1/CSAH 49 Roundabout Low Bid Summary
<br />Low Bid Unit Cost Total
<br />UNIT
<br />TOTAL PROJECT
<br />QUANTITIES
<br />ESTIMATED
<br />ITEM DESCRIPTION SP 002‐649‐003 Hodgson
<br />ESTIMATED
<br />QUANTITIES
<br />ANOKA COUNTY
<br />SP 002‐632‐019 CR J
<br />ESTIMATED
<br />QUANTITIES COST COST ESTIMATED
<br />QUANTITIES COST ESTIMATED
<br />QUANTITIES
<br />LINO LAKES
<br />SP 210‐020‐012 Hodgson SP 210‐020‐014 CR J
<br />FEDERAL PARTICIPATING
<br />SHOREVIEW
<br />SP 167‐020‐029 Hodgson SP 167‐020‐030 CR J
<br />STORM SEWER
<br />PROTECT (15)LOW BID TOTALS
<br />COSTESTIMATED
<br />QUANTITIES COST ESTIMATED
<br />QUANTITIES COSTESTIMATED
<br />QUANTITIESCOST
<br />RAMSEY COUNTY
<br />SP 062‐601‐016 CR J SP 062‐649‐052 Hodgson
<br />ESTIMATED
<br />QUANTITIES COST ESTIMATED
<br />QUANTITIES COST
<br />4" SOLID LINE PAINT (11) LIN FT 9390 $0.42 $3,943.80 2348 $986.16 2347 $985.74 2348 $986.16 2347 $985.74
<br />4" SOLID LINE MULTI COMP (11) LIN FT 12147 $0.84 $10,203.48 3993 $3,354.12 3434 $2,884.56 3186 $2,676.24 1534 $1,288.56
<br />4" BROKEN LINE MULTI COMP (11) LIN FT 320 $0.84 $268.80 110 $92.40 100 $84.00 110 $92.40
<br />4" DBLE SOLID LINE MULTI COMP (11) LIN FT 3926 $1.65 $6,477.90 826 $1,362.90 1627 $2,684.55 826 $1,362.90 647 $1,067.55
<br />24" SOLID LINE PREF THERMO (11) LIN FT 552 $19.90 $10,984.80 95 $1,890.50 196 $3,900.40 95 $1,890.50 166 $3,303.40
<br />4" SOLID LINE PREF TAPE GR IN (WR) CONT (11) LIN FT 1695 $13.60 $23,052.00 400 $5,440.00 399 $5,426.40 449 $6,106.40 447 $6,079.20
<br />8" DOTTED LINE PREF TAPE GR IN (WR) CONT (11) LIN FT 30 $47.10 $1,413.00 8 $376.80 7 $329.70 8 $376.80 7 $329.70
<br />PAVT MSSG PREF TAPE GR IN (WR) CONT SQ FT 361 $52.30 $18,880.30 109 $5,700.70 78 $4,079.40 102 $5,334.60 72 $3,765.60
<br />CROSSWALK PREF THERMO GR IN SQ FT 696 $15.00 $10,440.00 360 $5,400.00 120 $1,800.00 216 $3,240.00
<br />CROSSWALK PREF TAPE GR IN (WR) CONT SQ FT 576 $25.10 $14,457.60 132 $3,313.20 132 $3,313.20 156 $3,915.60 156 $3,915.60
<br />BASE BID TOTAL: $ 3,642,432.04 $ 589,606.70 $ 586,094.57 $ 626,460.84 $ 514,243.22 $ 36,131.20 $ 32,549.00 $ 453,607.05 $ 210,489.35 $ 593,250.10
<br />1.00 $3,293,942.04 0.17 530,363.40$ 0.15 533,821.07$ 0.17 567,217.54$ 0.14 465,454.62$ 0.01 32,646.30$ 0.01 29,064.10$ 0.13 408,303.35$ 0.06 189,579.95$ 0.16 537,491.70$
<br />$546,306.15 $546,286.57 $579,106.04 $473,329.62 $419,223.60 $193,171.70 $558,411.70
<br />$65,501.95
<br />Funding Group: Group 1Group 2Group 3Group 4Group 5Group 6Group 7Group 8Group 9
<br />Totals: $3,642,432.04 $589,606.70 $586,094.57 $626,460.84 $514,243.22 $36,131.20 $32,549.00 $453,607.05 $210,489.35 $593,250.10
<br />Total Federal Eligible Items: $3,049,181.94 $589,606.70 $586,094.57 $626,460.84 $514,243.22 $36,131.20 $32,549.00 $453,607.05 $210,489.35 $593,250.10
<br />Federal Funds Available: $2,663,106.00 $471,685.36 $468,875.66 $501,168.67 $411,394.58 $28,904.96 $26,039.20 $362,885.64 $168,391.48 $474,600.08
<br />$576,000.00 % Fed STP Funding 80.00% $471,685.36 $468,875.66 $501,168.67 $411,394.58 $28,904.96 $26,039.20 $362,885.64 $168,391.48 $474,600.08
<br />% Fed PROTECT Funding 80.00%
<br />PROJECT TOTALS ANOKA COUNTY TOTALS ANOKA COUNTY
<br />FEDERAL FUNDS
<br />ANOKA COUNTY
<br />STATE AID FUNDS
<br />RAMSEY COUNTY
<br />TOTALS
<br />RAMSEY COUNTY
<br />FEDERAL FUNDS
<br />RAMSEY COUNTY
<br />STATE AID FUNDS
<br />CITY OF
<br />SHOREVIEW
<br />TOTALS
<br />CITY OF
<br />SHOREVIEW
<br />FEDERAL FUNDS
<br />CITY OF
<br />SHOREVIEW STATE
<br />AID FUNDS
<br />CITY OF LINO LAKES
<br />TOTALS
<br />CITY OF LINO LAKES
<br />FEDERAL FUNDS
<br />CITY OF LINO LAKES
<br />STATE AID FUNDS
<br />ROADWAY $3,049,181.94 $1,175,701.27 $940,561.02 $235,140.25 $1,140,704.06 $912,563.25 $228,140.81 $68,680.20 $54,944.16 $13,736.04 $664,096.40 $531,277.12 $132,819.28
<br />STORM SEWER (PROTECT)$593,250.10 $266,962.55 $213,570.04 $53,392.51 $266,962.55 $213,570.04 $53,392.51 $29,662.51 $23,730.00 $5,932.50 $29,662.51 $23,730.00 $5,932.50
<br />CONSTRUCTION TOTAL $3,642,432.04 $1,442,663.82 $1,154,131.05 $288,532.76 $1,407,666.61 $1,126,133.29 $281,533.32 $98,342.71 $78,674.16 $19,668.54 $693,758.91 $555,007.13 $138,751.78
<br />DESIGN ENGINEERING $150,600.93 $140,766.66 $140,766.66 $9,834.27 $9,834.27
<br />CONSTRUCTION ENGINEERING $321,514.75 $115,413.11 $115,413.11 $140,766.66 $140,766.66 $9,834.27 $9,834.27 $55,500.71 $55,500.71
<br />RIGHT OF WAY $530,000.00 $176,666.66 $176,666.66 $176,666.67 $176,666.67 $176,666.67 $176,666.67
<br />SP SUBTOTAL $4,644,547.72
<br />AGENCY TOTAL $4,644,547.72 $1,734,743.58 $1,154,131.05 $580,612.53 $1,865,866.60 $1,126,133.29 $739,733.31 $118,011.25 $78,674.16 $39,337.08 $925,926.29 $555,007.13 $370,919.16
<br />PROTECT
<br />$748,800.00
<br />STP
<br />$3,462,038.00
<br />PRORATING
<br />P:\002-649-003 CSAH 49 at CR J\Documents\Agreements\Lino Lakes JPA\Amendment\Exhibit B - Low Bid Summary and Funding Splits.xlsx 03/25/2024
<br />52
|