|
ENGINEER ESTIMATE
<br />PROJECT: 2017 STREET & UTILITY IMPROVEMENTS
<br />OWNER: CITY OF LITTLE CANADA
<br />ENGINEER: ELFERING AND ASSOCIATES
<br />ITEM SPEC.ITEM DESCRIPTION TOTAL UNIT TOTAL
<br />NO.REF.UNIT QTY PRICE COST
<br />($)($)
<br />SCHEDULE 1.0 - VANDERBIE IMPROVEMENT
<br />1 2021.501 MOBILIZATION LS 1.00 $20,000.00 $20,000.00
<br />2 2104.505 REMOVE CONCRETE CURB AND GUTTER LF 510.00 $5.00 $2,550.00
<br />3 2105.525 TOPSOIL BORROW CY 37.78 $46.10 $1,741.56
<br />4 2105.607 SUBGRADE CORRECTION (5%)CY 280.00 $27.50 $7,700.00
<br />5 2112.604 BASE PREPARATION RDSTA 17.00 $250.00 $4,250.00
<br />6 2123.610 EXPLORATORY DIG "WM FITTING"EACH 5.00 $1,500.00 $7,500.00
<br />7 2232.501 MILL BITUMINOUS PAVEMENT SY 38.00 $18.50 $703.00
<br />8 2331.604 FULL DEPTH RECLAMATION SY 5,383.33 $2.41 $12,973.83
<br />9 2350.501 TYPE MV4 WEAR COURSE MIXTURE (DRIVEWAY)TON 38.57 $150.00 $5,785.31
<br />10 2350.501 TYPE MV4 WEAR COURSE MIXTURE TON 666.19 $80.00 $53,295.00
<br />11 2350.501 TYPE LV3 NON WEARING COURSE MIXTURE (BASE)TON 666.19 $75.00 $49,964.06
<br />12 2504.602 ADJUST VALVE BOX EACH 2.00 $400.00 $800.00
<br />13 2504.602 "WM FITTING" BOLT REPLACEMENT FITTING 5.00 $1,500.00 $7,500.00
<br />14 2506.522 ADJUST FRAME, RING, AND CASTING (STORM)EACH 6.00 $500.00 $3,000.00
<br />15 2506.602 ADJUST FRAME, RING, AND CASTING (SANITARY W/CHIMNEY SEAL)EACH 4.00 $770.00 $3,080.00
<br />16 2531.501 CONCRETE CURB & GUTTER LF 510.00 $25.00 $12,750.00
<br />17 2563.601 TRAFFIC CONTROL LS 1.00 $5,000.00 $5,000.00
<br />18 2573.530 INLET PROTECTION (WIMCO)EACH 6.00 $162.00 $972.00
<br />19 2575.604 SEEDING (TYPE 270)SY 500.00 $3.45 $1,725.00
<br />20 SPEC TESTING LS 1.00 $2,000.00 $2,000.00
<br />SCHEDULE 1.0 - VANDERBIE IMPROVEMENT - TOTAL $203,289.76
<br />CONTINGENCY (10%)$20,328.98
<br />ENGINEERING & OVERHEAD (25%)$55,904.69
<br />TOTAL PROJECT COST $279,523.43
<br />SCHEDULE 2.0 - ROSE PLACE & LAKESHORE
<br />1 2021.501 MOBILIZATION LS 1.00 $20,000.00 $20,000.00
<br />2 2101.502 CLEAR TREE 5.00 $315.00 $1,575.00
<br />3 2101.507 GRUB TREE 5.00 $225.00 $1,125.00
<br />4 2104.501 REMOVE CONCRETE CURB AND GUTTER LF 50.00 $5.57 $278.25
<br />5 2104.503 REMOVE LANDSCAPING SF 5,000.00 $0.50 $2,500.00
<br />6 2104.505 REMOVE CONCRETE PAVEMENT SY 1,000.00 $6.13 $6,125.00
<br />7 2104.505 REMOVE BITUMINOUS PAVEMENT SY 4,230.00 $3.55 $15,016.50
<br />8 2104.509 REMOVE DRAINAGE STRUCTURE EACH 3.00 $504.50 $1,513.50
<br />9 2104.509 REMOVE VALVE EACH 1.00 $1,754.00 $1,754.00
<br />10 2104.511 SAW CUT CONCRETE (FULL DEPTH)LF 190.00 $3.43 $650.75
<br />11 2104.513 SAW CUT BITUMINOUS (FULL DEPTH)LF 325.00 $3.28 $1,064.38
<br />12 2104.523 SALVAGE SIGN EACH 2.00 $26.13 $52.25
<br />13 2104.523 SALVAGE MAILBOX EACH 23.00 $68.25 $1,569.75
<br />14 2105.501 COMMON EXCAVATION (P) CY 1,330.00 $20.30 $26,992.35
<br />15 2105.501 POND EXCAVATION (RAINWATER GARDENS)(P) CY 200.00 $24.98 $4,995.00
<br />16 2105.525 TOP SOIL BORROW (CV) CY 275.00 $27.88 $7,665.63
<br />17 2511.607 CALCIUM CHLORIDE SOLUTION GAL 1,000.00 $3.37 $3,365.00
<br />Engineer's Estimate
|