|
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 />11/14/2019
<br />ITEM
<br />NO.
<br />MNDOT
<br />SPEC.NO DESCRIPTION NOTES UNIT COST
<br />ALLEN AVENUE
<br />CENTERVILLE TO
<br />EDGERTON
<br />PITRINA ASSOCIATION
<br />CULDESACS
<br />UNIT
<br />33 2104.502 REMOVE DRAINAGE STRUCTURE EACH $550.00 2 $1,100
<br />34 2104.503 REMOVE DRAINTILE LF $6.00 40 $240
<br />35 2104.503 REMOVE SEWER PIPE (STORM)LF $25.00 79 $1,975
<br />36 2501.503 12" RC PIPE SEWER CL V LF $55.00 43 $2,365
<br />37 2501.503 30" RC PIPE SEWER CL III LF $90.00 8 $720
<br />38 2501.503 36" RC PIPE SEWER CL III LF $110.00 8 $880
<br />39 2502.503 4" PERF PE PIPE DRAIN LF $10.00 40 $400
<br />40 2506.502 CONST DRAINAGE STRUCTURE DES SPEC (2'X3')EACH $4,000.00 1 $4,000
<br />41 2506.502 CONST DRAINAGE STRUCTURE DES 72-4020 EACH $7,500.00 1 $7,500
<br />42 2506.602 ADJUST CATCH BASIN FRAME AND RING CASTING EACH $300.00 8 $2,400
<br />43 2506.602 ADJUST MANHOLE FRAME AND RING CASTING WITH INFI-SHIELD EACH $700.00 6 $4,200
<br />44 2506.602 REPAIR DRAINAGE STRUCTURE EACH $475.00
<br />45 2506.602 INSTALL NEW RINGS AND CASTING (STORM) EACH $1,600.00 3 $4,800
<br />$30,580
<br />$3,058
<br />$33,638
<br />$8,410
<br />$42,048
<br />$50,457
<br />46 2104.502 SALVAGE SIGN TYPE C EACH $60.00 13 $780
<br />47 2104.502 SALVAGE LIGHT FIXTURE EACH $600.00 6 $3,600
<br />48 2104.602 SALVAGE HYDRANT AND HYDRANT VALVE EACH $1,000.00 4 $4,000
<br />49 2105.507 COMMON EXCAVATION (P)CY $22.00 950 $20,900
<br />50 2211.509 AGGREGATE BASE CLASS 5 TON $18.00 510 $9,180
<br />51 2504.602 INSTALL SALVAGED HYDRANT AND HYDRANT VALVE EACH $2,000.00 4 $8,000
<br />52 2511.618 MODULAR BLOCK RETAINING WALL SF $40.00 770 $30,800
<br />53 2521.518 4" CONCRETE WALK SF $7.50 11440 $85,800
<br />54 2521.618 6" CONCRETE PEDESTRIAN CURB RAMP SF $15.00 660 $9,900
<br />55 2531.618 TRUNCATED DOMES SF $45.00 140 $6,300
<br />56 2564.602 INSTALL SALVAGED SIGN AND POST EACH $175.00 13 $2,275
<br />57 2564.602 INSTALL SALVAGED LIGHT FIXTURE EACH $1,200.00 6 $7,200
<br />58 2573.601 IRRIGATION REPAIRS ALLOWANCE LS $7,500.00 1 $7,500
<br />59 2574.507 BOULEVARD TOPSOIL BORROW, 4" THICK CY $40.00 150 $6,000
<br />60 2575.604 FUTERRA FIBER MAT, SEED 25-151, FERTILIZER SY $2.50 1340 $3,350
<br />$205,585
<br />$20,559
<br />$226,144
<br />$56,536
<br />$282,679
<br />PROJECT SUBTOTALS
<br />PART "1" - STREETS $395,257 $574,936
<br />PART "2" - SANITARY SEWER $4,813 $13,063
<br />PART "3" - WATERMAIN $39,600 $51,769
<br />PART "4" - STORM SEWER $42,048
<br />PART "5" - SIDEWALK $282,679
<br />PROJECT TOTAL $439,670 $964,494
<br />+25% INDIRECT (LEGAL, ENGINEERING, ADMINISTRATION, FINANCE)
<br />PART 5: SIDEWALK - PROJECT TOTAL
<br />43 - PROJECT TOTAL
<br />PART 5: SIDEWALK
<br />PART 5: SIDEWALK - CONSTRUCTION SUBTOTAL
<br />+10% CONTINGENCY
<br />PART 5: SIDEWALK - CONSTRUCTION TOTAL
<br />+25% INDIRECT (LEGAL, ENGINEERING, ADMINISTRATION, FINANCE)
<br />PART 4: STORM SEWER - PROJECT TOTAL
<br />+10% CONTINGENCY
<br />PART 4: STORM SEWER - CONSTRUCTION TOTAL
<br />PART 4: STORM SEWER
<br />PART 4: STORM SEWER - CONSTRUCTION SUBTOTAL
<br />Allen Avenue Improvements
<br />City of Little Canada, MN Page 3 of 3
|