|
1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />Lino Lakes, Minnesota
<br />Legacy At Woods Edge
<br />A -LI NOL0305.02
<br />PRELIMINARY ESTIMATE
<br />STORM SEWER
<br />35 Mobilization LS 1 $21,500.00 $21,500.00
<br />36 15" RCP Storm Sewer, Class V LF 3,238 $26.00 $84,188.00
<br />37 18" RCP Storm Sewer, Class V LF 1,333 $28.00 $37,324.00
<br />38 21" RCP Storm Sewer, Class V LF 438 $30.00 $13,140.00
<br />39 24" RCP Storm Sewer, Class III LF 299 $32.00 $9,568.00
<br />40 27" RCP Storm Sewer, Class III LF 193 $36.00 $6,948.00
<br />41 30" RCP Storm Sewer, Class III LF 30 $40.00 $1,200.00
<br />42 15" RC Pipe Apron W/ Trash Guard EA 1 $1,000.00 $1,000.00
<br />43 18" RC Pipe Apron W/ Trash Guard EA 2 $1,200.00 $2,400.00
<br />44 21" RC Pipe Apron W/ Trash Guard EA 1 $1,500.00 $1,500.00
<br />45 30" RC Pipe Apron W/ Trash Guard EA 1 $2,000.00 $2,000.00
<br />46 Standard 4' Storm CBMH EA 21 $1,000.00 $21,000.00
<br />47 Standard 4' Storm MH EA 2 $1,000.00 $2,000.00
<br />48 Standard 5' Storm CBMH EA 11 $1,200.00 $13,200.00
<br />49 Standard 5' Storm MH EA 1 $1,200.00 $1,200.00
<br />50 Standard 7' Storm MH EA 2 $1,750.00 $3,500.00
<br />51 Standard 2'x3' Precast CB EA 13 $750.00 $9,750.00
<br />52 Underground Stormwater Chamber CY 4,860 $40.00 $194,400.00
<br />53 Casting Assembly CB, R -3067V EACH 43 $320.00 $13,760.00
<br />54 Casting Assembly CB, R -3290A EACH 2 $320.00 $640.00
<br />55 Casting Assembly MH, R -1642B EACH 4 $320.00 $1,280.00
<br />56 Improved Pipe Foundation Material LF 350 $2.00 $700.00
<br />57 Grade Emergency Overflow Swale EA 1 $500.00 $500.00
<br />58 Random Rip Rap, Cl. III CY 68 $60.00 $4,080.00
<br />59 Silt Fence LF 500 $2.00 $1,000.00
<br />60 Seeding, incl. Seed, Mulch and Disk Anchor AC 2.0 $1,500.00 $3,000.00
<br />61 Seeding, incl. Seed, Fertilizer and Wood Fiber Blanket SY 500 $3.50 $1,750.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STORM SEWER IMPROVEMENT COST
<br />$452,528.00
<br />$45,252.80
<br />$497,780.80
<br />$149,334.24
<br />$647,115.04
<br />STREET IMPROVEMENTS
<br />62 Mobilization LS 1 $35,000.00 $35,000.00
<br />63 Salvage Barricade EA 4 $150.00 $600.00
<br />64 Select Granular Borrow (CV) CY 8,900 $13.00 $115,700.00
<br />65 Aggregate Base, Class 5 T 8,970 $9.50 $85,215.00
<br />66 Type LV Non - wearing Course Mixture T 1,780 $32.00 $56,960.00
<br />67 Type LV Wearing Course Mixture T 1,780 $35.00 $62,300.00
<br />68 Bituminous Material for Tack Coat GAL 1,200 $1.50 $1,800.00
<br />69 B618 Concrete Curb and Gutter LF 8,280 $8.00 $66,240.00
<br />70 D424 Concrete Curb and Gutter LF 1,000 $8.50 $8,500.00
<br />71 5" Concrete Sidewalk SF 21,600 $3.00 $64,800.00
<br />72 6" Concrete Walk for Pedestrian Curb Ramp SF 910 $5.10 $4,641.00
<br />73 Modular Block Retaining Wall SF 8,800 $16.00 $140,800.00
<br />74 F &I Street Name Signs (2) EA 6 $300.00 $1,800.00
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 2 of 7
<br />Total
<br />IItem
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />STORM SEWER
<br />35 Mobilization LS 1 $21,500.00 $21,500.00
<br />36 15" RCP Storm Sewer, Class V LF 3,238 $26.00 $84,188.00
<br />37 18" RCP Storm Sewer, Class V LF 1,333 $28.00 $37,324.00
<br />38 21" RCP Storm Sewer, Class V LF 438 $30.00 $13,140.00
<br />39 24" RCP Storm Sewer, Class III LF 299 $32.00 $9,568.00
<br />40 27" RCP Storm Sewer, Class III LF 193 $36.00 $6,948.00
<br />41 30" RCP Storm Sewer, Class III LF 30 $40.00 $1,200.00
<br />42 15" RC Pipe Apron W/ Trash Guard EA 1 $1,000.00 $1,000.00
<br />43 18" RC Pipe Apron W/ Trash Guard EA 2 $1,200.00 $2,400.00
<br />44 21" RC Pipe Apron W/ Trash Guard EA 1 $1,500.00 $1,500.00
<br />45 30" RC Pipe Apron W/ Trash Guard EA 1 $2,000.00 $2,000.00
<br />46 Standard 4' Storm CBMH EA 21 $1,000.00 $21,000.00
<br />47 Standard 4' Storm MH EA 2 $1,000.00 $2,000.00
<br />48 Standard 5' Storm CBMH EA 11 $1,200.00 $13,200.00
<br />49 Standard 5' Storm MH EA 1 $1,200.00 $1,200.00
<br />50 Standard 7' Storm MH EA 2 $1,750.00 $3,500.00
<br />51 Standard 2'x3' Precast CB EA 13 $750.00 $9,750.00
<br />52 Underground Stormwater Chamber CY 4,860 $40.00 $194,400.00
<br />53 Casting Assembly CB, R -3067V EACH 43 $320.00 $13,760.00
<br />54 Casting Assembly CB, R -3290A EACH 2 $320.00 $640.00
<br />55 Casting Assembly MH, R -1642B EACH 4 $320.00 $1,280.00
<br />56 Improved Pipe Foundation Material LF 350 $2.00 $700.00
<br />57 Grade Emergency Overflow Swale EA 1 $500.00 $500.00
<br />58 Random Rip Rap, Cl. III CY 68 $60.00 $4,080.00
<br />59 Silt Fence LF 500 $2.00 $1,000.00
<br />60 Seeding, incl. Seed, Mulch and Disk Anchor AC 2.0 $1,500.00 $3,000.00
<br />61 Seeding, incl. Seed, Fertilizer and Wood Fiber Blanket SY 500 $3.50 $1,750.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STORM SEWER IMPROVEMENT COST
<br />$452,528.00
<br />$45,252.80
<br />$497,780.80
<br />$149,334.24
<br />$647,115.04
<br />STREET IMPROVEMENTS
<br />62 Mobilization LS 1 $35,000.00 $35,000.00
<br />63 Salvage Barricade EA 4 $150.00 $600.00
<br />64 Select Granular Borrow (CV) CY 8,900 $13.00 $115,700.00
<br />65 Aggregate Base, Class 5 T 8,970 $9.50 $85,215.00
<br />66 Type LV Non - wearing Course Mixture T 1,780 $32.00 $56,960.00
<br />67 Type LV Wearing Course Mixture T 1,780 $35.00 $62,300.00
<br />68 Bituminous Material for Tack Coat GAL 1,200 $1.50 $1,800.00
<br />69 B618 Concrete Curb and Gutter LF 8,280 $8.00 $66,240.00
<br />70 D424 Concrete Curb and Gutter LF 1,000 $8.50 $8,500.00
<br />71 5" Concrete Sidewalk SF 21,600 $3.00 $64,800.00
<br />72 6" Concrete Walk for Pedestrian Curb Ramp SF 910 $5.10 $4,641.00
<br />73 Modular Block Retaining Wall SF 8,800 $16.00 $140,800.00
<br />74 F &I Street Name Signs (2) EA 6 $300.00 $1,800.00
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 2 of 7
<br />
|