|
CITY OF LITTLE CANADA
<br />ALLEN AVENUE STREET IMPROVEMENTS - PRELIMINARY ENGINEER'S ESTIMATE
<br />CITY PROJECT NUMBER:
<br />BMI PROJECT NUMBER: N15.119846
<br />QTY AMOUNT QTY AMOUNT
<br />1 2021.501 MOBILIZATION LS 1 $14,941 1 $23,375
<br />2 2104.601 REMOVE ISLAND AND LANDSCAPING EACH $3,500.00 2 $7,000
<br />3 2104.503 REMOVE CURB & GUTTER LF $3.25 1300 $4,225 1100 $3,575
<br />4 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SY $12.00 836 $10,032 152 $1,824
<br />5 2105.507 SPOT SUBGRADE EXCAVATION (CORRECTION) (EV) CY $17.00 340 $5,774 653 $11,093
<br />6 2105.604 FINISH GRADING SY $2.50 5094 $12,736 9788 $24,471
<br />7 2105.607 HAUL EXCESS RECLAIM MATERIAL OFF SITE (EV) CY $15.00 226 $3,396 435 $6,526
<br />8 2130.501 WATER MGAL $75.00 171 $12,861 329 $24,711
<br />9 2211.607 SUBGRADE CORRECTION W/ EXCESS RECLAIM (CV) CY $10.00 340 $3,396 653 $6,526
<br />10 2215.504 FULL DEPTH RECLAMATION (P)(P) SY $2.25 5094 $11,462 9788 $22,024
<br />11 2331.603 JOINT ADHESIVE (MASTIC)LF $0.85 2626 $2,232 5755 $4,892
<br />12 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL $3.50 357 $1,248 685 $2,398
<br />13 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (3,C) TON $85.00 709 $60,254 1362 $115,774
<br />14 2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C) TON $75.00 709 $53,166 1362 $102,154
<br />15 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,E), DRIVEWAY TON $200.00 174 $34,899 32 $6,345
<br />16 2531.503 CONCRETE CURB AND GUTTER DESIGN B612 (HAND POUR) LF $30.00 12 $360
<br />17 2531.503 CONCRETE CURB AND GUTTER DESIGN B618 (HAND POUR) LF $30.00 500 $15,000
<br />18 2531.503 CONCRETE CURB AND GUTTER SURMOUNTABLE (HAND POUR) LF $30.00 1300 $39,000 588 $17,640
<br />19 2563.601 TRAFFIC CONTROL LS $3,500.00 1 $3,500 1 $7,000
<br />20 2573.501 STABILIZED CONSTRUCTION EXIT LS $1,300.00 1 $1,300 2 $2,600
<br />21 2573.501 EROSION CONTROL SUPERVISOR LS $1,000.00 1 $1,000 1 $1,000
<br />22 2573.502 STORM DRAIN INLET PROTECTION EACH $180.00 9 $1,620 16 $2,880
<br />23 2573.503 SEDIMENT CONTROL LOGS, TYPE COMPOST LF $5.00 200 $1,000 200 $1,000
<br />24 2574.507 BOULEVARD TOPSOIL BORROW, 4" THICK (LV) CY $40.00 127 $5,084 108 $4,302
<br />25 2575.604 FUTERRA FIBER MAT, SEED 25-151, FERTILIZER SY $2.50 1733 $4,333 1467 $3,667
<br />$287,460 $418,135
<br />$28,746 $41,814
<br />$316,206 $459,949
<br />$79,051 $114,987
<br />$395,257 $574,936
<br />11/14/2019
<br />ITEM
<br />NO.
<br />MNDOT
<br />SPEC.NO DESCRIPTION NOTES UNIT COST
<br />+25% INDIRECT (LEGAL, ENGINEERING, ADMINISTRATION, FINANCE)
<br />PART 1: STREETS - PROJECT TOTAL
<br />ALLEN AVENUE
<br />CENTERVILLE TO
<br />EDGERTON
<br />PART 1: STREETS
<br />+10% CONTINGENCY
<br />PART 1: STREETS - CONSTRUCTION TOTAL
<br />PITRINA ASSOCIATION
<br />CULDESACS
<br />UNIT
<br />PART 1: STREETS - CONSTRUCTION SUBTOTAL
<br />Allen Avenue Improvements
<br />City of Little Canada, MN Page 1 of 3
|