|
SEQ_2020-03-20_EE.xls 3
<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 /> 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%
<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
<br />0.54% 99.72% $2,941,951.28
<br /> $147,097.56
<br />$16,797.86 $3,086,867.51
<br />
|