|
SEQ_2020-03-20_EE.xls 1
<br />Attachment A - Engineer's Estimate
<br />
<br />ENGINEER'S ESTIMATE (3/17/2020)
<br />
<br />
<br />
<br />
<br />
<br />NO.
<br />
<br />
<br />
<br />
<br />SPEC.
<br />REF.
<br />
<br />
<br />
<br />
<br />
<br />ITEM DESCRIPTION
<br />
<br />
<br />
<br />
<br />
<br />UNIT
<br />
<br />
<br />
<br />
<br />
<br />UNIT PRICE
<br />COUNTY ROAD D GREENBRIER STREET
<br />
<br />
<br />
<br />NON-PART.
<br />QUANTITY
<br />
<br />
<br />
<br />
<br />NON-PART.
<br />COST
<br />
<br />
<br />
<br />LITTLE
<br />CANADA
<br />NON-PART.
<br />QUANTITY
<br />
<br />
<br />
<br />LITTLE
<br />CANADA
<br />NON-PART.
<br />COST
<br />
<br />
<br />
<br />VADNAIS
<br />HEIGHTS
<br />NON-PART.
<br />QUANTITY
<br />
<br />
<br />
<br />VADNAIS
<br />HEIGHTS
<br />NON-PART.
<br />COST
<br />
<br />
<br />
<br />
<br />TOTAL
<br />PROJECT
<br />QUANTITY
<br />
<br />
<br />
<br />
<br />TOTAL
<br />PROJECT
<br />COST
<br />RAMSEY COUNTY CITY OF LITTLE CANADA CITY OF VADNAIS HEIGHTS CITY OF LITTLE CANADA
<br />SAP 062-619-035 NON-PARTICIPATING SAP 209-020-012 SAP 200-121-001
<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 TYPE SP 12.5 WEARING COURSE MIX. SPWEB340C, FOR
<br />PATCHIING
<br /> SQ YD $ 200.00 13 $2,600.00
<br /> 7 $1,400.00
<br /> 7 $1,400.00
<br /> 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
|