|
EXHIBIT 15
<br />PRELIMINARY COST ESTIMATE
<br />ARKWRIGHT- SUNRISE AREA STREET IMPROVEMENTS
<br />PRELIMINARY COST ESTIMATE
<br />COUNTY ROAD B - EDGERTON - MCKNIGHT SIDEWALKS
<br />MAPLEWOOD CITY PROJECT NO. 12 -09
<br />Item
<br />Description
<br />Unit
<br />Estimated
<br />TOTAL
<br />Unit
<br />Price
<br />EST.
<br />QTY.
<br />EST.
<br />COST
<br />SIDEWALK ITEMS
<br />2021.501
<br />2104 505
<br />2105 526
<br />2123.610
<br />2211501
<br />2340 521
<br />2411.618
<br />2531.507
<br />2531 507
<br />2531.632
<br />2563.601
<br />2573.601
<br />2575.532
<br />2575.604
<br />MO BILIZA TION
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMEN T
<br />SELECT TOP SO IL BORROW.
<br />.._...................... . .... .__... .._ ... ......,._ .
<br />I V
<br />_..REE_.._WEEPERWLTHPI..KUPBRO ................._...... ........,.._...._.............. _. .._..
<br />STREET SWEEPER WITH PICKUP BROOM
<br />E._... CLASS ........... .......
<br />AGGREGATE BASE CLASS G FOR DRIVEWAYS TRAILS AND WALKS
<br />LV4 ...I.. O RSE MIXTURE THICKFOR AND TR LS....
<br />TYPE LV4 WEARING COURSE MIXTURE (L). 3�INCH THIGI(POR UWYS AND TRAILS
<br />ENGINEERED MODULAR BLOCK RETAINING WALL
<br />4 INCH CONCRETE WALK
<br />...._ _ .I.._ EN..,,, ._...,.. _., . _.. . .. .
<br />G INCH H CONCRETE DRIVEWAY PAVEMENT, RESIDENTIAL
<br />PEDESTRIAN CURB RAMP
<br />TRAFFIC CONTROL
<br />_.._. ..__
<br />EROSIOON N CONTROL. CONTRACTORS PLAN
<br />COMM. FERT., ANALYSIS 20.0.10110.0 -20 FOR SODDED/SEEDED AREAS W/ MIX 270
<br />SODDING, TYPE .AW_._I.NCLUDNG. 20R7.....E........30......_.__._....... _......_.......,..._........_..
<br />SODDING, TYE. LAWN (INCLUDING 270RT SEED @ 30 LB /AC)
<br />LS
<br />SY
<br />.......
<br />SY
<br />CY
<br />TON
<br />SY
<br />LS
<br />SY
<br />EACH
<br />LS
<br />LS
<br />LO
<br />.......
<br />SY
<br />815,000.00
<br />53.00
<br />.._......83.00
<br />...........
<br />$1155.000 0
<br />$125.00
<br />514.00
<br />518.00
<br />850,000.00
<br />84.00
<br />_...... __..
<br />841.00
<br />5600.00
<br />520,000.00
<br />510,000.00
<br />80.55
<br />53.00
<br />...,.,.....
<br />$3.00
<br />1.00
<br />375.00
<br />515,000.00
<br />51,125.00
<br />800.00
<br />512,000.00
<br />40.00
<br />$6,000.00
<br />725.00
<br />510,150.00
<br />205.00
<br />$3,690.00
<br />1.00
<br />20,376.00
<br />375.00
<br />$50,000.00
<br />581,500.00
<br />$15,375.00
<br />19.00
<br />511,400.00
<br />1.00
<br />$20,000.00
<br />1.00
<br />$10,000.00
<br />35.00
<br />4,800.00
<br />TOTAL=
<br />$19.25
<br />514,400.00
<br />5249,659.25
<br />Item
<br />Description
<br />Unit
<br />Estimated
<br />TOTAL
<br />Unit
<br />Price
<br />EST.
<br />QTY.
<br />EST.
<br />COST
<br />NEIGHBORHOOD BITUMINOUS FOG SEAL
<br />2355.XXX NEIGHBORHOOD BITUMINOUS FOG SEAL. IS 530,000.00
<br />1,00
<br />530,000.00
<br />TOTAL=
<br />$30,000.00
<br />Subtotal:
<br />+ 10% Contingencies:
<br />Subtotal Estimated Construction Costs:
<br />+ Estimated Easement Costs:
<br />+ 28.0% Engineering, Administrative. Legal and Fiscal Expenses:
<br />Total Estimated Project Costs:
<br />5249,659.25
<br />524,955.93
<br />5274,625.18
<br />$3,540,250.49
<br />5354,825.05
<br />53,903,075.54
<br />876,895.05 51,092,661.15
<br />5351,520.22 $4,995,936.70
<br />EXHIBIT 151
<br />53
<br />
|