Extracted text (via pymupdf)
1411 characters
EXHIBIT A Cost Estimate IGA: 21‐0008180‐I Amendment No. One: 22‐0009025‐I T0318 01D/03D/01C The Project costs are estimated as follows: Original Amend #1 TOTAL Executed Date: June 3, 2021 Pending ADOT Project Development Administration (PDA) Cost, non‐federal‐aid: 28,290.00 $ - $ 28,290.00 $ 1,710.00 $ - $ 1,710.00 $ 616,422.00 $ - $ 616,422.00 $ 37,260.00 $ - $ 37,260.00 $ 683,682.00 $ ‐ $ 683,682.00 $ 4,283,289.00 $ 532,406.00 $ 4,815,695.00 $ 258,905.00 $ 32,182.00 $ 291,087.00 $ 4,542,194.00 $ 564,588.00 $ 5,106,782.00 $ 5,225,876.00 $ 564,588.00 $ 5,790,464.00 $ 297,875.00 $ 32,182.00 $ 330,057.00 $ Federal-aid funds @ 94.3% City's match @ 5.7% Scoping/Design: Federal-aid funds @ 94.3% City's match @ 5.7% Subtotal ‐ Scoping/Design/PDA Construction:* Federal-aid funds @ 94.3% City's match @ 5.7% Subtotal ‐ Construction Estimated TOTAL Project Cost Total City Funds Total Federal Funds 4,928,001.00 $ 532,406.00 $ 5,460,407.00 $ *(Includes 15% construction engineering (CE) and administration cost (this percentage is subject to change, any change will require concurrence from the City) and 5% Project contingencies) Page 5 of 5