|
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 />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 />96 2521.518 4" CONCRETE WALK SQ FT 7.50$ 67 $502.50 33 $247.50 33 $247.50 133 $997.50
<br />97 2531.503 CONCRETE CURB & GUTTER B612 LIN FT 20.00$ 5 $100.00 7.5 $150.00 7.5 $150.00 20 $400.00
<br />98 2531.503 CONCRETE CURB & GUTTER B624 LIN FT 20.00$ 724 $14,480.00 1087 $21,740.00 1087 $21,740.00 206 $4,120.00 3104 $62,080.00
<br />99 2531.503 CONCRETE CURB & GUTTER SURMOUNTABLE LIN FT 20.00$ 52 $1,040.00 77 $1,540.00 77 $1,540.00 5091 $101,820.00 5297 $105,940.00
<br />100 2531.504 6" CONCRETE DRIVEWAY PAVEMENT - RESIDENTIAL SQ YD 75.00$ 69 $5,175.00 755 $56,625.00 824 $61,800.00
<br />101 2531.504 8" COMMERCIAL CONCRETE DRIVEWAY PAVEMENT SQ YD 85.00$ 305 $25,925.00 305 $25,925.00
<br />102 2531.618 TRUNCATED DOMES SQ FT 55.00$ 68 $3,740.00 34 $1,870.00 34 $1,870.00 136 $7,480.00
<br />103 2540.602 INSTALL SALVAGED MAILBOX EACH 145.00$ 9 $1,305.00 35 $5,075.00 44 $6,380.00
<br />104 2540.603 LANDSCAPE EDGER, STEEL LIN FT 10.00$ 160 $1,600.00 160 $1,600.00
<br />105 2563.601 TRAFFIC CONTROL LUMP SUM 20,000.00$ 0.351 $7,026.00 0.053 $1,054.49 0.034 $672.64 0.034 $672.64 0.357 $7,137.94 0.149 $2,984.66 0.020 $396.31 0.014 $287.48 0.005 $108.83 1 $19,944.67
<br />106 2564.502 INSTALL SIGN TYPE SPECIAL EACH 150.00$ 6 $900.00 6 $900.00
<br />107 2564.518 SIGN PANELS TYPE C SQ FT 70.00$ 102.75 $7,192.50 102.75 $7,192.50
<br />108 2571.524 CONIFEROUS TREE 8' HT B&B TREE 800.00$ 5 $4,000.00 4 $3,200.00 9 $7,200.00
<br />109 2571.524 DECIDUOUS TREE 2" CAL BR TREE 700.00$ 4 $2,800.00 2 $1,400.00 6 $4,200.00
<br />110 2573.501 STABILIZED CONSTRUCTION EXIT EACH 2,000.00$ 2.0 $4,000.00 2 $4,000.00 4 $8,000.00
<br />111 2573.502 STORM DRAIN INLET PROTECTION (W/O CASTING)EACH 200.00$ 18 $3,600.00 14 $2,800.00 32 $6,400.00
<br />112 2573.502 STORM DRAIN INLET PROTECTION (W/ CASTING)EACH 200.00$ 18 $3,600.00 20 $4,000.00 38 $7,600.00
<br />113 2573.503 SEDIMENT CONTOL LOG TYPE WOOD FIBER LIN FT 2.30$ 72 $165.60 40 $92.00 112 $257.60
<br />114 2573.503 SILT FENCE TYPE MACHINE SLICED LIN FT 5.75$ 1068 $6,141.00 3147 $18,095.25 4215 $24,236.25
<br />115 2574.507 FILTER TOPSOIL BORROW (LV)CU YD 57.00$ 19 131 $7,467.00 150 $8,550.00
<br />116 2574.508 FERTILIZER TYPE 3 POUND 23.00$ 160 $3,680.00 160 $3,680.00
<br />117 2575.504 EROSION CONTROL BLANKET SQ YD 2.90$ 2540 $7,366.00 2540 $7,366.00
<br />118 2575.504 SODDING, TYPE LAWN SQ YD 9.20$ 6163 $56,701.44 8799 $80,950.80 14962 $137,652.24
<br />119 2575.505 SEEDING ACRE 17,250.00$ 0.17 $2,986.67 0.35 $6,066.01 0.52 $9,052.69
<br />120 2575.507 MULCH MATERIAL TYPE 6 CU YD 75.00$ 10 $750.00 10 $750.00
<br />121 2575.508 SEED MIXTURE 35-241 POUND 17.25$ 5 $86.25 15 $258.75 20 $345.00
<br />122 2575.525 WATER FOR TURF ESTABLISHMENT MGAL 20.00$ 180 $3,600.00 15 $300.00 15 $300.00 240 $4,800.00 450 $9,000.00
<br />123 2582.503 INTERIM PVMT MARKING - 4" DOUBLE SOLID LINE - PAINT LIN FT 0.80$ 1375 $1,100.00 1375 $1,100.00
<br />124 2582.503 4" DOUBLE SOLID LINE MULTI-COMPONENT GROUND IN (WR)LIN FT 3.00$ 1375 $4,125.00 1375 $4,125.00
<br />125 2582.503 6" SOLID LINE MULTI-COMPONENT GROUND IN (WR)LIN FT 1.50$ 2750 $4,125.00 2750 $4,125.00
<br />126 2582.503 24" SOLID LINE MULTI-COMPONENT GROUND IN (WR)LIN FT 20.00$ 17 $340.00 17 $340.00
<br />127 2582.518 INTERIM PVMT MARKING - CROSSWALK - PAINT SQ FT 4.00$ 940 $3,760.00 100 $400.00 1040 $4,160.00
<br />128 2582.518 CROSSWALK PREFORM THERMOPLASTIC GROUND IN SQ FT 15.00$ 940 $14,100.00 100 $1,500.00 1040 $15,600.00
<br />CR D SUBTOTALS LESS MOB AND TC:$1,026,480.96 $154,058.00 $98,271.00 $0.00 $98,271.00 $0.00 $1,042,836.31 $436,051.00 $57,900.00 $42,000.00 $15,900.00 $2,921,951.28
<br />AGENCY SHARE:35.13%5.27%3.36%0.00%3.36%0.00%35.69%14.92%1.98%1.44%0.54%99.72%$2,941,951.28
<br />$147,097.56
<br />FULL TOTALS $1,084,546.96 $162,757.52 $103,820.28 $0.00 $103,820.28 $0.00 $1,101,884.26 $460,785.66 $61,169.56 $44,371.70 $16,797.86 $3,086,867.51
<br />SEQ_2020-03-20_EE.xls 3
|