|
$ 328,155.00I
<br />OTTER LAKE ROAD EXTENSION - FEASIBILITY STUDY
<br />ROADWAY ENGINEER'S ESTIMATE - PHASE 1
<br />CITY OF LINO LAKES, MINNESOTA
<br />TKDA PROJECT NO. 14817.004
<br />12/22/2011
<br />ITEM
<br />NO.
<br />DESCRIPTION
<br />UNIT
<br />QUANTITY UNIT PRICE
<br />TOTAL
<br />AMOUNT
<br />DIVISION 1 - STREETS & RESTORATION
<br />1
<br />MOBILIZATION
<br />1
<br />LS
<br />$ 15,000.00
<br />$ 15,000.00
<br />2
<br />TRAFFIC CONTROL
<br />1
<br />LS
<br />$ 2,000.00
<br />$ 2,000.00
<br />3
<br />SILT FENCE
<br />1200
<br />LF
<br />$ 3.00
<br />$ 3,600.00
<br />4
<br />CLEARING AND GRUBBING
<br />0.5
<br />AC
<br />$ 10,000.00
<br />$ 5,000.00
<br />5
<br />INLET PROTECTION
<br />4
<br />EA
<br />$ 300.00
<br />$ 1200.00
<br />6
<br />SEEDING AND MULCH
<br />0.8
<br />AC
<br />$ 3,000.00
<br />$ 2,400.00
<br />7
<br />EROISION CONTROL BLANKET
<br />1,200
<br />SY
<br />$ 2.00
<br />$ 2,400.00
<br />8
<br />4" TOPSOIL BORROW
<br />420
<br />CY
<br />$ 14.00
<br />$ 5,880.00
<br />9
<br />REMOVE AND REINSTALL BARRICADES
<br />100
<br />LF
<br />$ 10.00
<br />$ 1,000.00
<br />10
<br />SAWCUT BITUMINOUS PAVEMENT
<br />70
<br />LF
<br />$ 5.00
<br />$ 350.00
<br />11
<br />COMMON EXCAVATION
<br />3,300
<br />CY
<br />$ 8.00
<br />$ 26,400.00
<br />12
<br />COMMON EXCAVATION (POND AND INFILTRATION)
<br />2,000
<br />CY
<br />$ 10.00
<br />$ 20,000.00
<br />13
<br />SUBGRADE PREPARATION
<br />3
<br />RS
<br />$ 400.00
<br />$ 1,360.00
<br />14
<br />SELECT GRANULAR BORROW (CV)
<br />1,410
<br />CY
<br />$ 15.00
<br />$ 21,150.00
<br />15
<br />11" CL.S AGGREGATE BASE, 100% CRUSHED STONE AGG., STREET
<br />1,570
<br />TN
<br />$ 15.00
<br />$ 23,550.00
<br />16
<br />4.0" BITUMINOUS WALK
<br />2,040
<br />SF
<br />$ 5.00
<br />$ 10,200.00
<br />17
<br />6.0" CONCRETE WALK (PED RAMPS)
<br />500
<br />SF
<br />$ 5.00
<br />$ 2,500.00
<br />18
<br />B618 CONCRETE CURB & GUTTER
<br />1,720
<br />LF
<br />$ 12.00
<br />$ 20,640.00
<br />19
<br />CONCRETE MEDIAN
<br />152
<br />SY
<br />$ 40.00
<br />$ 6,080.00
<br />20
<br />8" CONCRETE ENTRANCE
<br />325
<br />SY
<br />$ 40.00
<br />$ 13,000.00
<br />21
<br />TRUNCATED DOMES (2' x 4')
<br />10
<br />EA
<br />$ 300.00
<br />$ 3,000.00
<br />22
<br />TYPE SP 12.5 NON - WEARING COURSE MIX (3,B) 8"
<br />1,225
<br />TN
<br />$ 65.00
<br />$ 79,625.00
<br />23
<br />TYPE SP 12.5 WEARING COURSE MIX (3,B) 1.5"
<br />230
<br />TN
<br />$ 70.00
<br />$ 16,100.00
<br />24
<br />TYPE SP 12.5 WEARING COURSE MIX (3,B) 1.5"
<br />230
<br />TN
<br />$ 70.00
<br />$ 16,100.00
<br />25
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />400
<br />GA
<br />$ 3.00
<br />$ 1,200.00
<br />26
<br />INSTALL SIGN PANELS, TYPE C (INCLUDING POSTS & ASSEMBLY)
<br />5
<br />EA
<br />$ 200.00
<br />$ 1,000.00
<br />24" STOP BAR
<br />40
<br />LF
<br />$ 4.00
<br />$ 160.00
<br />28
<br />4" SINGLE WHITE EPDXY STRIPPING
<br />300
<br />LF
<br />$ 2.00
<br />$ 600.00
<br />29
<br />4" DOUBLE YELLOW EPDXY STRIPPING
<br />330
<br />LF
<br />$ 2.00
<br />$ 660.00
<br />30
<br />SIGNAL CONSTRUCTION
<br />1
<br />LS
<br />$ 26,000.00
<br />$ 26,000.00
<br />SUBTOTAL DIVISION 1 - STREETS AND RESTORATION
<br />CONTINGENCY
<br />INDIRECT COSTS - Admin, legal, engineer, acquisition and bonding
<br />5%
<br />TOTAL ESTIMATED STREETS AND RESTORATION COST
<br />$ 16,400.00
<br />$ 392,445.00
<br />$ 737,000.00
<br />
|