3.6 CSAH 37 Cost Sharing Agreement
Request for
City Council Action
DEPARTMENT INFORMATION
ORIGINATING DEPARTMENT REQUESTOR: MEETING DATE:
Administration City Administrator/Finance Director Flaherty January 24, 2022
PRESENTER(s) REVIEWED BY: ITEM #:
Consent City Engineer Wagner
City Attorney Kendall
3.6 – CSAH 37 Agreement
STRATEGIC VISION
MEETS: THE CITY OF OTSEGO:
Is a strong organization that is committed to leading the community through innovative
communication.
X Has proactively expanded infrastructure to responsibly provide core services.
Is committed to delivery of quality emergency service responsive to community needs and
expectations in a cost-effective manner.
Is a social community with diverse housing, service options, and employment opportunities.
Is a distinctive, connected community known for its beauty and natural surroundings.
AGENDA ITEM DETAILS
RECOMMENDATION:
City staff is recommending that the City Council approve the Funding Participation and Construction
Agreement for CSAH 37 Improvements.
ARE YOU SEEKING APPROVAL OF A CONTRACT? IS A PUBLIC HEARING REQUIRED?
Yes No
BACKGROUND/JUSTIFICATION:
Wright County is actively preparing to make improvements to County State Aid Highway (CSAH) 37 from
CSAH 18 and CSAH 19 in the southwest corner of the City. The improvement project is mostly within the
City of Albertville; with the improvement within Otsego including roadway reclamation and construction of
a roundabout at the intersection of CSAH 18 and CSAH 37.
The cost participation and allocation between the County and the cities of Otsego and Albertville are
consistent with the Cost Participation Policy adopted by the County in 2014. The most recent estimates
from the County, indicate the cost share assigned to the City being approximately $57 thousand, which is
approximately 1% of the total project costs.
City Attorney Kendall and City Engineer Wagner have reviewed this agreement, with no comments.
SUPPORTING DOCUMENTS ATTACHED:
• Funding Participation and Construction Agreement
• Preliminary Cost Estimate
POSSIBLE MOTION
PLEASE WORD MOTION AS YOU WOULD LIKE IT TO APPEAR IN THE MINUTES:
Motion to approve the Funding Participation and Construction Agreement between Wright County and the
City of Otsego.
BUDGET INFORMATION
FUNDING: BUDGETED:
Fund 414 – Capital Improvements Revolving
Yes
1
AGREEMENT NO. 22-51
WRIGHT COUNTY
DEPARTMENT OF HIGHWAYS
FUNDING PARTICIPATION AND CONSTRUCTION AGREEMENT
BETWEEN
THE COUNTY OF WRIGHT
and
THE CITIES OF
ALBERTVILLE AND OTSEGO
For
CONSTRUCTION OF IMPROVEMENTS FOR:
County State Aid Highway (CSAH) 37 – (from CSAH 18 to CSAH 19)
CP 086-037-171
GRADING & BASE, SURFACING, ROUNDABOUT, BITUMINOUS MILLING, FULL DEPTH
RECLAMATION, LIGHTING AND ADA IMPROVEMENTS
January 6, 2022
2
COOPERATIVE AGREEMENT
THIS AGREEMENT made and entered into by and between the County of Wright, Minnesota,
acting by and through its County Board of Commissioners hereinafter referred to as the "County" and the
Cities of Albertville and Otsego, Minnesota, acting through their respective City Councils, hereinafter
referred to as the “Cities”.
WITNESSETH:
WHEREAS plans and specifications will be prepared by the County for the improvement of
County State Aid Highway (CSAH) 37, from County State Aid Highway (CSAH) 18 to the intersection
of CSAH 19, and said construction plans are designated as the CSAH 37 Improvements, and the length of
the improvement is approximately 2.3 miles, and
WHEREAS improvements are consistent with the short-term improvements identified on the
County’s list of Local Option Sales Tax Projects (approved by the County Board in June of 2017), the
short-term projects identified in the County’s Long-Range Transportation Plan (LRTP) dated September
2019, the County’s Five-Year Construction Plan (2021-2025), and the County’s Cost Participation Policy,
dated May 2014 will govern the cost participation between the Cities and County for the project, and
WHEREAS the proposed improvements indicated above will be included in one (1) contract to
be administered by the County and will consist of, but is not limited to, grading & base construction,
roundabout construction, bituminous surfacing, bituminous milling, full depth reclamation, lighting, ADA
improvements, and other miscellaneous improvements within the corporate limits of the Cities, and
NOW THEREFORE, IT IS MUTUALLY AGREED AND UNDERSTOOD THAT:
Article 1
The County shall construct or cause to be constructed an improvement project including,
roadway, roundabout, full depth reclamation, lighting, ADA, and other miscellaneous improvements upon
or along CSAH 37 within the Cities’ limits in accordance with the approved plans and specifications as
prepared by the County (to meet MnDOT State Aid Standards) and on file at the office of the County
Engineer.
Article 2
It is agreed that upon completion of and acceptance of the work as to quantity and quality by the
County, the County Engineer shall determine the actual amount that the County will invoice the Cities in
accordance with the following funding participation schedule:
1. County State Aid Highway (CSAH) 37 – from CSAH 18 to CSAH 19 Construction Costs:
The cost participation is consistent with the Cost Participation Policy adopted by the County
Board on May 6, 2014 and shown in the Appendix of this Agreement. The County will acquire necessary
right-of-way for this project.
2. Storm Sewer Costs:
It is agreed that upon completion of the project, the Cities will own/maintain the storm sewer
system and storm water ponds along CSAH 37 that falls within each city’s corporate jurisdiction. This
includes but is not limited to meeting the MS4 requirements of MPCA. This ownership/maintenance
shall not commit the Cities to replacing or relocating any portion of said storm sewer made necessary as a
result of a future reconstruction of CSAH 37. The initial funding for the storm sewer system & ponding,
for this project, will be split between the Cities and County at 50% each.
3
3. Bituminous Trail/Pedestrian Pathway:
The bituminous trail/pedestrian and ADA improvements constructed under this project will be at
100% cost of each respective Cities that the improvements are located in. The County will acquire the
necessary right-of-way for the construction of this project, including any additional right-of-way for the
Cities pedestrian path/trail (if additional R/W is needed). The Cities will reimburse the County all right -
of-way costs associated with the pedestrian path/trail. This includes, but is not limited to permanent
easement, temporary easement, damages due to loss of trees/shrubs, legal fees, etc. The Cities will be the
sole owners of the pedestrian path/trail that is located within each respective municipality and assume all
liability/maintenance/ and future repairs.
4. Engineering Costs:
The County will provide engineering services (with staff and/or consultants) for design, construction
administration and inspection of this project. The County will not participate in any engineering costs
incurred by the Cities that are necessary for the Cities to assess their portion of the project costs (Feasibility
Studies, hearings, legal expenses, etc.). The Cities will reimburse the County for engineering services for
the Cities portion of the project based upon the following table. The final reimbursement will be computed
using the appropriate % below times the Cities portion only of the contract construction cost.
From $ 0 thru $250,000 up to 18% of Cities Portion
Over 250,000 thru 500,000 up to 16% of Cities Portion
Over 500,000 thru 1,000,000 up to 14% of Cities Portion
Over 1,000,000 thru 2,000,000 up to 12% of Cities Portion
Over 2,000,000 thru Indefinite up to 11% of Cities Portion
The County shall prepare a preliminary estimate of construction cost for the project. The
preliminary cost estimate shall identify both the Cities share and County’s share of cost for the project based
upon this funding agreement. This preliminary construction cost estimate shall be attached to this funding
agreement.
It is intended that the work outlined above in Article Two is to be done by a contractor on a unit
price basis through a contract duly let by the County. At such time as the County awards a contract, the
County will prepare a new estimate of the Cities share of the construction cost based on the unit prices bid
by the County's contractor. A copy of such revised cost estimate will be forwarded to the Cities.
Article 4
The County shall be responsible for all field inspection of materials (Including required testing at
intervals outlined in the latest MnDOT State Aid for Local Transportation Materials Control Schedule,
which is included in the project proposal), quantities, and contractor performance for the road
improvement project. Testing for highway construction items will be paid for by the County and testing
for any local (city cost items) will be paid for by the respective city.
Article 5
The County shall bill the Cities an initial amount (95% of their cost share) after the contracts are
signed by the County. The Cities final cost share will be billed by the County upon final completion of the
4
project. The Cities shall reimburse the County within 60 calendar days of receipt of the invoice from the
County.
Upon signing the contract by the County, a copy of the bid schedule breakdown of the Cities
portion of the project shall be forwarded to the Cities. Upon 100% completion of the work, the County
shall forward to the Cities a copy of a cost breakdown identifying the Cities cost participation, based on
this agreement.
Article 6
The Cities shall indemnify, save and hold harmless the County and all of its agents and
employees of any form against any and all claims, demands, actions or causes of action of whatever
nature or character arising out of or by reason of the execution or performance of the work provided for
herein to be performed by the Cities. The County shall indemnify, save and hold harmless the Cities and
all of its agents and employees of any form against any and all claims, demands, actions or causes of
action of whatever nature or character arising out of or by reason of the execution of performance of the
work provided for herein to be performed by the County.
Article 7
It is further agreed that any and all full-time employees of the County and all other employees of
the County engaged in the performance by any work or services required or provided for herein to be
performed by the County shall be considered employees of the County only and not of the Cities and that
any and all claims that may or might arise under Workmen's Compensation Act of the State of Minnesota
on behalf of said employees while so engaged and any and all claims made by any third parties as a
consequence of any act or omission on the part of said County employees while so engaged on any of the
work or services provided to be rendered herein shall be the sole obligation and responsibility of the
County.
It is further agreed that any and all full-time employees of the Cities and all other employees of
the Cities engaged in the performance by any work or services required or provided for herein to be
performed by the Cities shall be considered employees of the Cities only and not of the County and that
any and all claims that may or might arise under Workmen's Compensation Act of the State of Minnesota
on behalf of said employees while so engaged and any and all claims made by any third parties as a
consequence of any act or omission on the part of said Cities employees which so engaged on any of the
work or services provided to be rendered herein shall be the sole obligation and responsibility of the
Cities.
Article 8
Before this agreement shall become binding and effective it shall be approved by the City
Councils of Albertville and Otsego and it shall also be approved by the County Board and such other
officers as law may provide.
IN TESTIMONY WHEREOF the parties have duly executed this agreement by their duly
authorized officers and caused their respective seals to be hereunto affixed.
5
COUNTY OF WRIGHT
Recommended for Approval: APPROVED:
County Engineer Chair, County Board
APPROVED: APPROVED:
County Administrator County Attorney
Date
CITY OF ALBERTVILLE
Recommended for Approval: APPROVED:
City Engineer, Albertville Mayor, City of Albertville
APPROVED: APPROVED:
City Attorney, Albertville City Administrator, Albertville
Date
CITY OF OTSEGO
Recommended for Approval: APPROVED:
City Engineer, Otsego Mayor, City of Otsego
APPROVED: APPROVED:
City Attorney, Otsego City Administrator, Otsego
Date
Page 1 Cost_Split_Engineer Estimate.xlsx
PRELIMINARY COST SPLIT
WSB Project:CSAH 37 ROADWAY IMPROVEMENTS
Project Location:WRIGHT COUNTY, MN
WSB Project No.:012423-000
Date:12/28/2021
STATEMENT OF ESTIMATED QUANTITIES
Item
No.Description Unit Unit Price
PROJECT TOTAL WRIGHT COUNTY CITY OF ALBERTVILLE CITY OF OTSEGO
Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
Quantity Cost Quantity Cost Quantity Cost Quantity Cost
2021.501 MOBILIZATION LUMP SUM $250,000.00 1 $250,000.00 0.95 $237,500.00 0.04 $10,000.00 0.01 $2,500.00
2101.502 CLEARING EACH $195.00 21 $4,095.00 21 $4,095.00
2101.502 GRUBBING EACH $106.00 21 $2,226.00 21 $2,226.00
2102.503 PAVEMENT MARKING REMOVAL LIN FT $1.00 17400 $17,400.00 17400 $17,400.00
2102.518 PAVEMENT MARKING REMOVAL SQ FT $1.00 333 $333.00 333 $333.00
2104.502 REMOVE PIPE APRON EACH $250.00 53 $13,250.00 53 $13,250.00
2104.502 REMOVE DRAINAGE STRUCTURE EACH $800.00 14 $11,200.00 14 $11,200.00
2104.502 REMOVE SIGN TYPE C EACH $60.00 61 $3,660.00 61 $3,660.00
2104.502 REMOVE SIGN TYPE D EACH $75.00 4 $300.00 4 $300.00
2104.502 SALVAGE SIGN TYPE D EACH $60.00 1 $60.00 1 $60.00
2104.502 SALVAGE SIGN TYPE SPECIAL EACH $150.00 8 $1,200.00 8 $1,200.00
2104.502 SALVAGE MAIL BOX SUPPORT EACH $200.00 15 $3,000.00 15 $3,000.00
2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT $5.00 35 $175.00 35 $175.00
2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT $3.00 8790 $26,370.00 8790 $26,370.00
2104.503 REMOVE PIPE CULVERTS LIN FT $15.00 1079 $16,185.00 1079 $16,185.00
2104.503 REMOVE SEWER PIPE (STORM)LIN FT $18.00 1409 $25,362.00 1409 $25,362.00
2104.503 REMOVE CURB AND GUTTER LIN FT $5.00 1930 $9,650.00 1930 $9,650.00
2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD $4.00 169 $676.00 169 $676.00
2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD $3.00 331 $993.00 331 $993.00
2104.504 REMOVE BITUMINOUS PAVEMENT SQ YD $2.00 39357 $78,714.00 39357 $78,714.00
2104.518 REMOVE BITUMINOUS WALK SQ FT $1.35 21730 $29,335.50 21730 $29,335.50
2104.518 REMOVE CONCRETE MEDIAN SQ FT $3.00 4822 $14,466.00 4822 $14,466.00
2106.507 EXCAVATION - COMMON CU YD $6.00 38290 $229,740.00 38290 $229,740.00
2106.507 EXCAVATION - MUCK CU YD $8.00 42082 $336,656.00 42082 $336,656.00
2106.507 EXCAVATION - SUBGRADE CU YD $8.00 31825 $254,600.00 31825 $254,600.00
2106.507 EXCAVATION - CHANNEL AND POND CU YD $14.00 1059 $14,826.00 900 $12,600.00 106 $1,484.00 53 $742.00
2106.507 SELECT GRANULAR EMBANKMENT MOD 10% (CV)CU YD $18.00 42782 $770,076.00 42782 $770,076.00
2106.507 COMMON EMBANKMENT (CV)CU YD $3.50 4164 $14,574.00 4164 $14,574.00
2118.507 AGGREGATE SURFACING (CV) CLASS SPECIAL CU YD $30.00 580 $17,400.00 580 $17,400.00
2123.510 COMMON LABORERS HOUR $80.00 10 $800.00 10 $800.00
2123.510 DOZER HOUR $160.00 10 $1,600.00 10 $1,600.00
2123.510 10 CU YD TRUCK HOUR $180.00 10 $1,800.00 10 $1,800.00
2123.510 0.75 CU YD FRONT END LOADER HOUR $125.00 10 $1,250.00 10 $1,250.00
2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $140.00 10 $1,400.00 10 $1,400.00
2130.523 WATER M GALLON $40.00 10 $400.00 10 $400.00
2211.507 AGGREGATE BASE (CV) CLASS 3 CU YD $12.00 35836 $430,032.00 35836 $430,032.00
2211.507 AGGREGATE BASE (CV) CLASS 5 CU YD $25.00 14283 $357,075.00 14283 $357,075.00
2215.504 FULL DEPTH RECLAMATION SQ YD $1.25 12980 $16,225.00 12980 $16,225.00
2232.504 MILL BITUMINOUS SURFACE (1.5")SQ YD $1.00 8508 $8,508.00 8508 $8,508.00
2232.504 MILL BITUMINOUS SURFACE (2.0")SQ YD $1.00 3188 $3,188.00 3188 $3,188.00
2232.504 MILL BITUMINOUS SURFACE (3.0")SQ YD $1.00 12980 $12,980.00 12980 $12,980.00
2301.502 DOWEL BAR EACH $5.00 324 $1,620.00 324 $1,620.00
2301.504 CONCRETE PAVEMENT 7.0"SQ YD $75.00 414 $31,050.00 414 $31,050.00
2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (4,C)TON $69.00 8730 $602,370.00 8730 $602,370.00
2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (4,B)TON $58.00 8777 $509,066.00 8777 $509,066.00
2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (4,C)TON $61.00 6175 $376,675.00 6175 $376,675.00
2451.607 SOIL FILTER MEDIA CU YD $55.00 391 $21,505.00 331 $18,205.00 40 $2,200.00 20 $1,100.00
2451.607 MEDIUM FILTER AGGREGATE (CV)CU YD $76.00 113 $8,588.00 98 $7,448.00 10 $760.00 5 $380.00
2453.603 EXPLORATORY BORINGS LIN FT $20.00 70 $1,400.00 70 $1,400.00
2501.502 15" RC PIPE APRON EACH $1,000.00 24 $24,000.00 21 $21,000.00 3 $3,000.00
2501.502 18" RC PIPE APRON EACH $1,100.00 4 $4,400.00 3 $3,300.00 1 $1,100.00
2501.502 24" RC PIPE APRON EACH $1,250.00 14 $17,500.00 11 $13,750.00 2 $2,500.00 1 $1,250.00
2501.502 28" SPAN RC SAFETY APRON EACH $1,500.00 1 $1,500.00 1 $1,500.00
2501.502 15" RC SAFETY APRON EACH $1,150.00 2 $2,300.00 2 $2,300.00
2501.502 18" RC SAFETY APRON EACH $1,200.00 1 $1,200.00 1 $1,200.00
2501.502 24" RC SAFETY APRON EACH $1,250.00 4 $5,000.00 4 $5,000.00
2501.503 15" RC PIPE CULVERT DESIGN 3006 LIN FT $70.00 430 $30,100.00 366 $25,620.00 43 $3,010.00 21 $1,470.00
2501.503 18" RC PIPE CULVERT DESIGN 3006 LIN FT $75.00 62 $4,650.00 56 $4,200.00 6 $450.00
2501.503 24" RC PIPE CULVERT DESIGN 3006 LIN FT $80.00 420 $33,600.00 357 $28,560.00 42 $3,360.00 21 $1,680.00
Page 2 Cost_Split_Engineer Estimate.xlsx
2503.503 22" SPAN RC PIPE-ARCH SEWER CLASS IIA LIN FT $120.00 127 $15,240.00 127 $15,240.00
2503.503 28" SPAN RC PIPE-ARCH SEWER CLASS IIA LIN FT $130.00 147 $19,110.00 147 $19,110.00
2503.503 15" RC PIPE SEWER DESIGN 3006 LIN FT $70.00 2696 $188,720.00 2306 $161,420.00 270 $18,900.00 120 $8,400.00
2503.503 18" RC PIPE SEWER DESIGN 3006 LIN FT $85.00 660 $56,100.00 561 $47,685.00 66 $5,610.00 33 $2,805.00
2503.503 21" RC PIPE SEWER DESIGN 3006 LIN FT $90.00 419 $37,710.00 356 $32,040.00 42 $3,780.00 21 $1,890.00
2503.503 24" RC PIPE SEWER DESIGN 3006 LIN FT $95.00 1366 $129,770.00 1162 $110,390.00 136 $12,920.00 68 $6,460.00
2503.602 CONNECT TO EXISTING CULVERT EACH $1,000.00 1 $1,000.00 1 $1,000.00
2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 EACH $2,500.00 19 $47,500.00 19 $47,500.00
2506.502 CASTING ASSEMBLY EACH $850.00 73 $62,050.00 62 $52,700.00 7 $5,950.00 4 $3,400.00
2506.502 ADJUST FRAME AND RING CASTING EACH $600.00 4 $2,400.00 4 $2,400.00
2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN F LIN FT $420.00 18 $7,602.00 16 $6,762.00 2 $840.00
2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN H LIN FT $475.00 8 $3,657.50 7 $3,182.50 1 $475.00
2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN SD-48 LIN FT $700.00 115 $80,430.00 97 $67,830.00 12 $8,400.00 6.0 $4,200.00
2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN SD-60 LIN FT $1,000.00 17 $16,700.00 15 $14,700.00 2 $2,000.00
2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT $600.00 117 $70,140.00 99 $59,340.00 12 $7,200.00 6.0 $3,600.00
2511.504 GEOTEXTILE FILTER TYPE 4 SQ YD $4.00 220 $880.00 187 $748.00 22 $88.00 11 $44.00
2511.507 RANDOM RIPRAP CLASS II CU YD $90.00 45 $4,050.00 38 $3,420.00 5 $450.00 2 $180.00
2521.518 4" CONCRETE WALK SQ FT $4.00 16839 $67,356.00 16839 $67,356.00
2521.518 6" CONCRETE WALK SQ FT $6.00 3371 $20,226.00 3371 $20,226.00
2521.518 1.5" BITUMINOUS WALK SQ FT $1.50 8508 $12,762.00 8508 $12,762.00
2521.518 3" BITUMINOUS WALK SQ FT $2.00 28134 $56,268.00 28134 $56,268.00
2521.602 DRILL AND GROUT REINF BAR (EPOXY COATED)EACH $22.00 106 $2,332.00 106 $2,332.00
2531.503 CONCRETE CURB AND GUTTER DESIGN B424 LIN FT $14.00 1775 $24,850.00 888 $12,425.00 888 $12,425.00
2531.503 CONCRETE CURB AND GUTTER DESIGN B624 LIN FT $15.00 10478 $157,170.00 5239 $78,585.00 5239 $78,585.00
2531.503 CONCRETE CURB AND GUTTER DESIGN D424 LIN FT $23.00 357 $8,211.00 179 $4,105.50 179 $4,105.50
2531.504 6" CONCRETE DRIVEWAY PAVEMENT SQ YD $60.00 136 $8,160.00 136 $8,160.00
2531.618 TRUNCATED DOMES SQ FT $42.00 480 $20,160.00 480 $20,160.00
2540.602 INSTALL MAIL BOX SUPPORT EACH $200.00 15 $3,000.00 15 $3,000.00
2545.502 LIGHTING UNIT TYPE 9-40 EACH $2,500.00 15 $37,500.00 15 $37,500.00
2545.502 LIGHT FOUNDATION DESIGN E EACH $800.00 15 $12,000.00 15 $12,000.00
2545.502 SERVICE CABINET -TYPE L1 EACH $3,500.00 1 $3,500.00 1 $3,500.00
2545.502 SERVICE EQUIPMENT EACH $2,400.00 1 $2,400.00 1 $2,400.00
2545.502 EQUIPMENT PAD B EACH $1,000.00 1 $1,000.00 1 $1,000.00
2545.503 2" NON-METALLIC CONDUIT LIN FT $5.00 2200 $11,000.00 2200 $11,000.00
2545.503 UNDERGROUND WIRE 1/C 8 AWG LIN FT $1.50 8800 $13,200.00 8800 $13,200.00
2554.502 GUIDE POST TYPE B EACH $60.00 54 $3,240.00 54 $3,240.00
2563.601 TRAFFIC CONTROL LUMP SUM $85,000.00 1 $85,000.00 0.95 $80,750.00 0.04 $3,400.00 0.01 $850.00
2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UNIT DAY $95.00 98 $9,310.00 98 $9,310.00
2564.502 INSTALL SIGN TYPE D EACH $330.00 1 $330.00 1 $330.00
2564.502 OBJECT MARKER EACH $100.00 10 $1,000.00 10 $1,000.00
2564.518 SIGN PANELS TYPE C SQ FT $30.00 718 $21,540.00 718 $21,540.00
2564.518 SIGN PANELS TYPE D SQ FT $45.00 47 $2,115.00 47 $2,115.00
2564.602 INSTALL SIGN TYPE SPECIAL EACH $50.00 8 $400.00 8 $400.00
2573.501 STABILIZED CONSTRUCTION EXIT LUMP SUM $500.00 1 $500.00 1 $500.00
2573.502 STORM DRAIN INLET PROTECTION EACH $200.00 72 $14,400.00 72 $14,400.00
2573.502 CULVERT END CONTROLS EACH $350.00 24 $8,400.00 24 $8,400.00
2573.503 SILT FENCE; TYPE MS LIN FT $4.00 3639 $14,556.00 3639 $14,556.00
2573.503 SEDIMENT CONTROL LOG TYPE COIR LIN FT $4.00 20255 $81,020.00 20255 $81,020.00
2574.507 COMMON TOPSOIL BORROW CU YD $16.00 4005 $64,080.00 4005 $64,080.00
2574.508 FERTILIZER TYPE 3 POUND $0.80 3612 $2,889.60 3612 $2,889.60
2575.504 ROLLED EROSION PREVENTION CATEGORY 20 SQ YD $3.00 52910 $158,730.00 52910 $158,730.00
2575.505 SEEDING ACRE $1,000.00 11.3 $11,300.00 11.3 $11,300.00
2575.508 SEED MIXTURE 25-131 POUND $4.00 1071 $4,284.00 1071 $4,284.00
2575.508 SEED MIXTURE 25-141 POUND $4.00 328 $1,312.00 328 $1,312.00
2575.508 HYDRAULIC MULCH MATRIX POUND $2.00 20270 $40,540.00 20270 $40,540.00
2582.503 4" SOLID LINE PAINT LIN FT $0.25 33850 $8,462.50 33850 $8,462.50
2582.503 6" SOLID LINE PAINT LIN FT $0.35 5150 $1,802.50 5150 $1,802.50
2582.503 6" DOUBLE SOLID LINE PAINT LIN FT $0.50 2100 $1,050.00 2100 $1,050.00
2582.503 4" SOLID LINE MULTI-COMPONENT GROUND IN LIN FT $0.55 16082 $8,845.10 16082 $8,845.10
2582.503 6" SOLID LINE MULTI-COMPONENT GROUND IN LIN FT $0.65 26889 $17,477.85 26889 $17,477.85
2582.503 24" SOLID LINE MULTI-COMPONENT GROUND IN LIN FT $7.00 47 $329.00 47 $329.00
PRELIMINARY COST SPLIT
WSB Project:CSAH 37 ROADWAY IMPROVEMENTS
Project Location:WRIGHT COUNTY, MN
WSB Project No.:012423-000
Date:12/28/2021
STATEMENT OF ESTIMATED QUANTITIES
Item
No.Description Unit Unit Price
PROJECT TOTAL WRIGHT COUNTY CITY OF ALBERTVILLE CITY OF OTSEGO
Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
Quantity Cost Quantity Cost Quantity Cost Quantity Cost
Page 3 Cost_Split_Engineer Estimate.xlsx
2582.503 4" BROKEN LINE MULTI-COMPONENT GROUND IN LIN FT $1.50 2862 $4,293.00 2862 $4,293.00
2582.503 4" DOUBLE SOLID LINE MULTI-COMPONENT GROUND IN LIN FT $1.20 2327 $2,792.40 2327 $2,792.40
2582.503 6" DOTTED LINE MULTI-COMPONENT GROUND IN (WR)LIN FT $1.70 59 $100.30 59 $100.30
2582.503 8" DOTTED LINE MULTI-COMPONENT GROUND IN (WR)LIN FT $2.20 97 $213.40 97 $213.40
2582.518 PAVEMENT MESSAGE PREFORM THERMOPLASTIC GROUND IN SQ FT $26.00 944 $24,544.00 944 $24,544.00
2582.518 CROSSWALK PREFORM THERMOPLASTIC GROUND IN SQ FT $20.00 1890 $37,800.00 1890 $37,800.00
ROADWAY CONSTRUCTION TOTAL $6,495,115.65 $6,192,142.15 $245,492.00 $57,481.50
PRELIMINARY COST SPLIT
WSB Project:CSAH 37 ROADWAY IMPROVEMENTS
Project Location:WRIGHT COUNTY, MN
WSB Project No.:012423-000
Date:12/28/2021
STATEMENT OF ESTIMATED QUANTITIES
Item
No.Description Unit Unit Price
PROJECT TOTAL WRIGHT COUNTY CITY OF ALBERTVILLE CITY OF OTSEGO
Estimated Estimated Estimated Estimated Estimated Estimated Estimated Estimated
Quantity Cost Quantity Cost Quantity Cost Quantity Cost