|
CITY OF LITTLE CANADA
<br />RYAN DRIVE - PRELIMINARY ENGINEER'S ESTIMATE
<br />DATE: 11/02/21
<br />ITEM NO.MNDOT
<br />SPEC.NO DESCRIPTION UNIT UNIT COST QUANTITY PRICE
<br />1 2021.501 MOBILIZATION LS $18,200.00 1 $18,200.00
<br />2 2104.503 SAWCUT BITUMINOUS PAVEMENT LF $5.00 52 $260.00
<br />3 2105.604 FINISH GRADING SY $2.50 3,800 $9,500.00
<br />4 2123.51 COMMON LABORERS HR $150.00 10 $1,500.00
<br />5 2123.610 STREET SWEEPER W/ PICKUP BROOM HR $150.00 20 $3,000.00
<br />6 2130.523 WATER MGAL $35.00 25 $875.00
<br />7 2215.504 FULL DEPTH RECLAMATION SY $5.00 3,800 $19,000.00
<br />8 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL $3.00 400 $1,200.00
<br />9 2360.509 TYPE SP 12.5 NON WEARING COURSE MIX (3,C)TN $85.00 500 $42,500.00
<br />10 2360.509 TYPE SP 9.5 WEARING COURSE MIX (3,C)TN $85.00 700 $59,500.00
<br />11 2563.601 TRAFFIC CONTROL LS $3,500.00 1 $3,500.00
<br />12 2573.501 EROSION CONTROL SUPERVISOR LS $2,500.00 1 $2,500.00
<br />13 2573.503 SILT FENCE LF $5.00 300 $1,500.00
<br />14 2573.501 STORM DRAIN INLET PROTECTION EA $200.00 7 $1,400.00
<br />$164,435.00
<br />$16,443.50
<br />$180,878.50
<br />$32,558.13
<br />GEOTECHNICAL ENGINEERING $7,500.00
<br />$220,936.63
<br />1 2101.624 CLEAR AND GRUB TREE $750.00 10 $7,500.00
<br />2 2104.502 REMOVE DRAINAGE STRUCTURE EA $600.00 5 $3,000.00
<br />3 2104.502 REMOVE OUTFALL APRON EA $500.00 1 $500.00
<br />4 2104.503 REMOVE SEWER PIPE (STORM)LF $8.00 797 $6,376.00
<br />5 2503.502 24" FLARED END SECTION WITH TRASH GUARD EA $2,500.00 1 $2,500.00
<br />6 2503.503 18" RC PIPE SEWER CLASS III LF $70.00 463 $32,410.00
<br />7 2503.503 24" RC PIPE SEWER CLASS III LF $85.00 334 $28,390.00
<br />8 2503.602 CONNECT TO EXISTING STORM SEWER EA $750.00 3 $2,250.00
<br />9 2506.602 4' DIA STORM SEWER MH, INCL CASTING & ADJ RINGS (DETAIL STO-1)EA $4,000.00 1 $4,000.00
<br />10 2506.602 4' DIA STORM SEWER CBMH, INCL CASTING & ADJ RINGS (DETAIL STO-3)EA $4,000.00 4 $16,000.00
<br />11 2511.507 RANDOM RIP RAP, CLASS 3 CY $120.00 12 $1,440.00
<br />12 2571.524 DECIDUOUS TREE 2" CALIPER B&B TREE $750.00 6 $4,500.00
<br />13 2573.503 FLOATING SILT CURTAIN LF $15.00 50 $750.00
<br />14 2574.507 TOPSOIL BORROW CY $40.00 99 $3,960.00
<br />15 2575.504 SEED, FERTILIZE & TYPE 4 MULCH SY $4.00 886 $3,544.00
<br />$117,120.00
<br />$11,712.00
<br />$128,832.00
<br />$23,189.76
<br />$152,021.76
<br />PART 2: STORM SEWER
<br />18% ENGINEERING
<br />PROJECT TOTAL PART 1: STREETS
<br />PART 1: STREETS
<br />CONSTRUCTION SUBTOTAL PART 1: STREETS
<br />10% CONTINGENCY
<br />TOTAL CONSTRUCTION PART 1: STREETS
<br />CONSTRUCTION SUBTOTAL PART 2: STORM SEWER
<br />10% CONTINGENCY
<br />TOTAL CONSTRUCTION PART 2: STORM SEWER
<br />18% ENGINEERING
<br />PROJECT TOTAL PART 2: STORM SEWER
<br />City of Little Canada, MN 1 of 2 Preliminary Engineer's Estimate
|