|
CITY OF LITTLE CANADA
<br />COUNTRY DRIVE - PRELIMINARY ENGINEER'S ESTIMATE
<br />CITY PROJECT NO. 2024-01
<br />BMI PROJECT NO. 0N1.125375
<br />DATE:9/6/2023
<br />ITEM NO.MNDOT
<br />SPEC.NO DESCRIPTION UNIT UNIT COST QUANTITY PRICE
<br />1 2021.501 MOBILIZATION LS $40,000.00 1 $40,000.00
<br />2 2104.503 REMOVE CURB & GUTTER (SPOT REPAIR)LF $20.00 1,600 $32,000.00
<br />3 2104.503 SAWCUT BITUMINOUS PAVEMENT LF $5.00 300 $1,500.00
<br />4 2104.504 REMOVE BITUMINOUS PAVEMENT - CORRECTIVE REPAIR SY $15.00 550 $8,250.00
<br />5 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT SY $25.00 160 $4,000.00
<br />6 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SY $20.00 210 $4,200.00
<br />7 2123.610 STREET SWEEPER W/ PICKUP BROOM HR $150.00 25 $3,750.00
<br />8 2231.609 BITUMINOUS PATCHING MIX TN $200.00 70 $14,000.00
<br />9 2232.504 MILL BITUMINIOUS SURFACE (3")SY $3.00 8,840 $26,520.00
<br />10 2356.604 BITUMINOUS UNDERSEAL SY $3.00 8,840 $26,520.00
<br />11 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL $4.00 620 $2,480.00
<br />12 2360.509 TYPE SP 12.5 NON WEARING COURSE MIX (3,C)TN $100.00 720 $72,000.00
<br />13 2360.509 TYPE SP 12.5 NON WEARING COURSE MIX (3,C) - CORRECTIVE REPAIR TN $140.00 230 $32,200.00
<br />14 2360.509 TYPE SP 9.5 WEARING COURSE MIX (3,C)TN $100.00 770 $77,000.00
<br />15 2360.509 TYPE SP 9.5 WEARING COURSE MIX (3,C) - DRIVEWAYS TN $200.00 200 $40,000.00
<br />16 2531.503 CONCRETE CURB AND GUTTER (SPOT REPAIR)LF $30.00 1,600 $48,000.00
<br />17 2531.504 8" CONCRETE DRIVEWAY PAVEMENT SY $108.00 160 $17,280.00
<br />18 2563.601 TRAFFIC CONTROL LS $15,000.00 1 $15,000.00
<br />19 2573.501 EROSION CONTROL SUPERVISOR LS $2,500.00 1 $2,500.00
<br />20 2573.502 STORM DRAIN INLET PROTECTION EA $250.00 12 $3,000.00
<br />21 2573.503 SEDIMENT CONTROL LOG TYPE WOOD FIBER LF $7.00 220 $1,540.00
<br />22 2575.507 COMMON TOPSOIL BORROW (LV)CY $60.00 120 $7,200.00
<br />23 2575.523 WATER (TURF ESTABLISHMENT)MGAL $100.00 10 $1,000.00
<br />24 2575.604 HYDROMULCH, SEED MIX 25-131 AND FERTILIZER SY $5.00 1,000 $5,000.00
<br />25 2582.502 PAVEMENT MESSAGE - LATEX EA $250.00 1 $250.00
<br />26 2582.503 24" SOLID LINE - LATEX LF $5.00 50 $250.00
<br />27 2582.503 4" DOUBLE SOLID LINE - LATEX LF $0.50 2,210 $1,105.00
<br />28 2582.503 4" SOLID LINE - LATEX LF $0.25 4,430 $1,107.50
<br />$487,652.50
<br />$73,147.88
<br />$560,800.38
<br />$140,200.09
<br />$701,000.47
<br />2024 3" Mill
<br />25% INDIRECT
<br />PROJECT TOTAL PART 1: STREETS
<br />CONSTRUCTION SUBTOTAL PART 1: STREETS
<br />15% CONTINGENCY
<br />TOTAL CONSTRUCTION PART 1: STREETS
<br />PART 1: STREETS
<br />City of Little Canada, MN 1 of 2 Preliminary Engineer's Estimate
|