|
ENGINEER'S ESTIMATE
<br />PROJECT: WATERWORKS TRAIL CROSSING
<br />OWNER: CITY OF LITTLE CANADA
<br />ENGINEER: ELFERING AND ASSOCIATES
<br />ITEM
<br />•,
<br />NO.
<br />REF.
<br />SCHEDULE 1.0 • WATERWORKS TRAIL CROSSING
<br />1 2021.501 MOBILIZATION L3 1.00
<br />2 2101.501 CLEARING SF 2.275.00
<br />3 2101.502 CLEAR TREE 1.00
<br />4 2101.506 GRUBBING SF 2,275.00
<br />5 2101.507 GRUB TREE 1.00
<br />6 2104.501 REMOVE CONCRETE CURB AND GUTTER LF 20.00
<br />7 2104.501 REMOVE CHAIN LINK FENCE LF 50.00
<br />8 2104.505 REMOVEBITUMIPIOUS PAVEMENT SY 5,00
<br />9 2104.523 SALVAGE SIGN EACH 1.00
<br />10 2105.501 COMMON EXCAVATION (P) CY 395.00
<br />11 2105.521 GRANULAR BORROW (CV) CY 1,136.00
<br />12 2105.525 TOPSOIL BORROW CY 100.00
<br />13 2105.604 GEOTEXTILE FABRIC SY 800.00
<br />14 2211.501 AGGREGATE BASE CLASS 5 TON 510.00
<br />15 2350.501 TYPE M1/4 WEAR COURSE MIXTURE TON 90.00
<br />16 2411.604 MODULAR BLOCK RETAINING WALL SF 205.00
<br />17 2503.603 12" DUAL WALL HOPE PIPE SEWER LE 65.00
<br />18 2521.501 4" CONCRETE SIDEWALK SF 80.00
<br />19 2531.501 CONCRETE CURB & GUTTER SPECIAL LF 20,00
<br />20 2531.618 TRUNCATED DOMES 3F 12,00
<br />21 2557 603 INSTALL CHAIN LINK FENCE LE 450.00
<br />22 2557.603 INSTALL STEEL RAIL SAFETY FENCE LF 107.00
<br />23 2564.531 F & I SIGN PANEL, TYPE 0 SF 8.00
<br />24 2564.602 F & I SIGN POST EACH 2.00
<br />25 2564,602 INSTALL SALVAGED SIGN EACH 1.00
<br />28 2573.502 SILT FENCE, TYPE MACHINE SLICED LF 910.00
<br />27 2575.604 SEEDING (TYPE 270) SY 3,900.00
<br />28 2582.503 12" X 8' WHITE STRIPE - EPDXY EACH 2.00
<br />29 2582.503 RR CROSSING STRIPING - EPDXY EACH 2.00
<br />30 SPEC WORK BY MINNESOTA COMMERCIAL LS 1.00
<br />UNIT PRICE
<br />(s) •
<br />53,500,00
<br />50.50
<br />5120.00
<br />50.50
<br />535.00
<br />52.50
<br />510.00
<br />55.00
<br />$50.00
<br />520.00
<br />514.00
<br />530.00
<br />32.00
<br />318.00
<br />579.00
<br />525.00
<br />530.00
<br />315.00
<br />515.00
<br />533.00
<br />510.00
<br />570.00
<br />525.00
<br />575.00
<br />5100.00
<br />$2.00
<br />50.90
<br />5150.00
<br />5150.00
<br />56,086.92
<br />TOTAL; COST ;..
<br />53,500.00
<br />51,137.50
<br />5120,00
<br />51,137.50
<br />335.00
<br />350 00
<br />3500.00
<br />525.00
<br />850.00
<br />57,900.00
<br />515,904.00
<br />$3,000,00
<br />51.600.00
<br />59,180.00
<br />57,110.00
<br />$5,125.00
<br />51,950.00
<br />31 200.00
<br />3300.00
<br />5398.00
<br />34,500.00
<br />513,090.00
<br />5200.00
<br />5150.00
<br />3100.00
<br />31,820.00
<br />53,510,00
<br />5300.00
<br />5300.00
<br />56,086.92
<br />SCHEDULE 1.0 - WATERWORKS TRAIL CROSSING -- TOTAL $90,276.92
<br />SCHEDULE 2.0- TRAIL REPLACEMENTS
<br />1 2021.501 MOBILIZATION LS 1.00 51,500,00 51,500.00
<br />2 2104,505 REMOVE BITUMINOUS PAVEMENT SY 350.00 55.00 31.750.00
<br />3 2105.501 COMMON EXCAVATION (P) CY 145.00 320.00 32,900.00
<br />4 2105.525 TOPSOIL BORROW CY 30.00 630.00 3900.00
<br />5 2105.604 GEOTEXTILE FABRIC SY 590.00 52.00 51,180.00
<br />6 2211.501 AGGREGATE BASE CLASS 5 TON 335.00 518.00 56,030.00
<br />7 2350.501 TYPE MV4 WEAR COURSE MIXTURE TON 60.00 579.00 54,740.00
<br />8 2503.511 12" DUCTILE IRON PIPE SEWER LF 20.00 535.00 5700.00
<br />9 2575.604 SEEDING (TYPE 270) SY 4,100.00 50.90 33,690.00
<br />SCHEDULE 2.0 - TRAIL REPLACEMENTS - TOTAL 523,390.00
<br />CONSTRUCTION TOTAL
<br />30% ENGINEERING & ADMINISTRATION
<br />$113,666.92
<br />534,100.08
<br />'I'Ol'AL PROJECT COST' 5147,767,00
<br />BNSF Railroad will also require one of their flagman be present when work is being completed within its right -ot -way. The cost of the flagman is estimated at
<br />5800.00 per day and is not included in the total project cost number.
<br />E119!1101 s Esi,r »te 061711
<br />3
<br />400-1A
<br />
|