|
Attachment A - Engineer's Estimate
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />ROADWAY
<br />QTY
<br />ROADWAY
<br />COST
<br />STORM
<br />SEWER QTY
<br />STORM
<br />SEWER COST
<br />1 2021.501 MOBILIZATION LUMP SUM 145,000.00$ 0.352 $51,040.00 0.053 $7,645.03 0.034 $4,876.64 0.034 $4,876.64 0.358 $51,910.00 0.150 $21,750.00 0.020 $2,873.25 0.014 $2,084.22 0.005 $789.03 1 $144,971.56
<br />2 2101.524 CLEARING TREE 600.00$ 12 $7,200.00 8 $4,800.00 20 $12,000.00
<br />3 2101.524 GRUBBING TREE 300.00$ 12 $3,600.00 8 $2,400.00 20 $6,000.00
<br />4 2104.502 REMOVE SIGN TYPE C EACH 100.00$ 18 $1,800.00 18 $1,800.00
<br />5 2104.502 REMOVE BOLLARD EACH 150.00$ 4 $600.00 4 $600.00
<br />6 2104.502 REMOVE STORM SEWER STRUCTURE EACH 1,000.00$ 1 $1,000.00 4 $4,000.00 5 $5,000.00
<br />7 2104.502 REMOVE STORM SEWER TOP SLAB EACH 750.00$ 1 $750.00 1 $750.00
<br />8 2104.502 SALVAGE SIGN PANEL TYPE SPECIAL EACH 50.00$ 6 $300.00 6 $300.00
<br />9 2104.502 SALVAGE HYDRANT EACH 1,000.00$ 3 $3,000.00 3 $3,000.00 3 $3,000.00
<br />10 2104.502 SALVAGE MAILBOXES EACH 100.00$ 9 $900.00 35 $3,500.00 44 $4,400.00
<br />11 2104.503 REMOVE CONCRETE CURB LIN FT 8.00$ 114 $912.00 105 $840.00 219 $1,752.00
<br />12 2104.503 REMOVE STORM SEWER PIPE LIN FT 20.00$ 47 $940.00 49 $980.00 96 $1,920.00
<br />13 2104.503 REMOVE CULVERT LIN FT 20.00$ 287 $5,740.00 20 $400.00 307 $6,140.00
<br />14 2104.503 SAW CUT BITUMINOUS (FULL DEPTH)LIN FT 3.00$ 364 $1,092.00 717 $2,151.00 1081 $3,243.00
<br />15 2104.503 SAW CUT CONCRETE (FULL DEPTH)LIN FT 6.00$ 11 $66.00 205 $1,230.00 216 $1,296.00
<br />16 2104.504 REMOVE CONCRETE PAVERS SQ YD 15.00$ 11 $165.00 11 $165.00
<br />17 2104.504 REMOVE CONCRETE SIDEWALK SQ YD 25.00$ 16 $400.00 16 $400.00
<br />18 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT (INCL TRAIL)SQ YD 8.00$ 608 $4,864.00 1689 $13,512.00 2297 $18,376.00
<br />19 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD 18.00$ 41 $738.00 502 $9,036.00 543 $9,774.00
<br />20 2105.504 GEOTEXTILE FABRIC TYPE V - FILTRATION SQ YD 2.00$ 168 $336.00 611 $1,222.00 779 $1,558.00
<br />21 2105.504 GEOTEXTILE FABRIC TYPE V SQ YD 2.00$ 6322 $12,644.00 507 $1,014.00 507 $1,014.00 7336 $14,672.00
<br />22 2105.507 COMMON EXCAVATION (P)CU YD 25.00$ 6146 $153,650.00 493 $12,325.00 493 $12,325.00 4718 $117,950.00 11850 $296,250.00
<br />23 2105.507 COMMON EXCAVATION (P) - POND CU YD 21.00$ 1201 $25,221.00 3969 $83,349.00 5170 $108,570.00
<br />24 2105.507 SUBGRADE EXCAVATION (EV)CU YD 20.00$ 790 $15,800.00 63 $1,260.00 63 $1,260.00 460 $9,200.00 1376 $27,520.00
<br />25 2105.507 SELECT GRANULAR BORROW MOD (LV) - 1 CU YD 40.00$ 90 $3,600.00 290 $11,600.00 380 $15,200.00
<br />26 2105.507 TOPSOIL BORROW (LV)CU YD 40.00$ 1360 $54,400.00 1100 $44,000.00 2460 $98,400.00
<br />27 2105.507 SELECT GRANUAL BORROW (CV) (P)CU YD 25.00$ 2956 $73,900.00 239 $5,975.00 239 $5,975.00 3434 $85,850.00
<br />28 2112.519 SUBGRADE PREPARATION RD STA 200.00$ 13 $2,600.00 1 $200.00 1 $200.00 27 $5,400.00 42 $8,400.00
<br />29 2123.510 STREET SWEEPER WITH OPERATOR HOUR 180.00$ 42 $7,560.00 3 $540.00 3 $540.00 20 $3,600.00 68 $12,240.00
<br />30 2130.523 WATER FOR DUST CONTROL MGAL 50.00$ 60 $3,000.00 5 $250.00 5 $250.00 80 $4,000.00 150 $7,500.00
<br />31 2211.507 STABILIZING AGGREGATE CU YD 30.00$ 790 $23,700.00 63 $1,890.00 63 $1,890.00 460 $13,800.00 1376 $41,280.00
<br />32 2211.507 AGGREGATE BASE, CLASS 7 TON 12.50$ 6610 $82,625.00 6610 $82,625.00
<br />33 2211.509 AGGREGATE BASE, CLASS 6 (P) TON 20.00$ 1562 $31,240.00 126 $2,520.00 126 $2,520.00 1132 $22,640.00 2946 $58,920.00
<br />34 2211.509 AGGREGATE BASE, CLASS 5 (TRAIL) (P)TON 25.00$ 407 $10,175.00 203 $5,075.00 203 $5,075.00 7 $175.00 820 $20,500.00
<br />35 2211.509 AGGREGATE BASE, CLASS 2 (SHOULDER) (P)TON 75.00$ 53 $3,975.00 53 $3,975.00
<br />36 2104.504 RECLAIM BITUMINOUS PAVEMENT SQ YD 3.00$ 5829 $17,487.00 7410 $22,230.00 13239 $39,717.00
<br />37 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 3.50$ 708 $2,478.00 57 $199.50 57 $199.50 575 $2,012.50 1397 $4,889.50
<br />38 2360.504
<br />TYPE SP 12.5 WEARING COURSE MIX. SPWEB340C, FOR
<br />PATCHIING SQ YD 200.00$ 13 $2,600.00 7 $1,400.00 7 $1,400.00 27 $5,400.00
<br />39 2360.509 TYPE SP 12.5 WEARING COURSE MIX. SPWEB440F TON 95.00$ 1056 $100,320.00 85 $8,075.00 85 $8,075.00 1226 $116,470.00
<br />40 2360.509 TYPE SP 12.5 NON-WEARING COURSE MIX. SPNWB430B TON 85.00$ 792 $67,320.00 64 $5,440.00 64 $5,440.00 920 $78,200.00
<br />41 2360.509 TYPE SP 9.5 WEARING COURSE MIX. SPWEA330C TON 90.00$ 709 $63,810.00 709 $63,810.00
<br />42 2360.509 TYPE SP 12.5 WEARING COURSE MIX. SPWEB330C TON 80.00$ 1248 $99,840.00 100 $8,000.00 100 $8,000.00 1181 $94,480.00 2629 $210,320.00
<br />43 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE SPWEA240B TON 120.00$ 179 $21,480.00 90 $10,800.00 90 $10,800.00 7 $840.00 366 $43,920.00
<br />44 2360.509 TYPE 12.5 WEARING COURSE MIXTURE (DRIVEWAY)TON 150.00$ 75 $11,250.00 199 $29,850.00 274 $41,100.00
<br />45 2411.502 CONCRETE OUTLET STRUCTURE - POND EACH 6,000.00$ 0.237 $1,422.00 0.763 $4,578.00 1 $6,000.00
<br />46 2451.507 IMPROVED PIPE FOUNDATION LIN FT 2.50$ 822 $2,055.00 2718 $6,795.00 3540 $8,850.00
<br />47 2501.502 15" RCP PIPE APRON EACH 1,300.00$ 1 $1,300.00 1 $1,300.00
<br />48 2501.502 18" RCP PIPE APRON EACH 1,800.00$ 2 $3,600.00 2 $3,600.00
<br />49 2501.502 30" RCP PIPE APRON EACH 2,500.00$ 1 $2,500.00 1 $2,500.00
<br />NO.
<br />ENGINEER'S ESTIMATE (3/17/2020)
<br />SAP 209-020-012
<br />RAMSEY COUNTY TOTAL
<br />PROJECT
<br />COST
<br />SPEC.
<br />REF.UNITITEM DESCRIPTION
<br />CITY OF LITTLE CANADA
<br />SAP 200-121-001
<br />UNIT PRICE NON-PART.
<br />QUANTITY
<br />NON-PART.
<br />COST
<br />CITY OF LITTLE CANADA CITY OF VADNAIS HEIGHTS
<br />SAP 062-619-035
<br />GREENBRIER STREET
<br />NON-PARTICIPATING
<br />COUNTY ROAD D
<br />TOTAL
<br />PROJECT
<br />QUANTITY
<br />VADNAIS
<br />HEIGHTS
<br />NON-PART.
<br />COST
<br />LITTLE
<br />CANADA
<br />NON-PART.
<br />QUANTITY
<br />LITTLE
<br />CANADA
<br />NON-PART.
<br />COST
<br />VADNAIS
<br />HEIGHTS
<br />NON-PART.
<br />QUANTITY
<br />SEQ_2020-03-20_EE.xls 1
|