|
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 />1
<br />1
<br />1
<br />Lino Lakes, Minnesota
<br />Legacy At Woods Edge
<br />A- LINOL0305.02
<br />PRELIMINARY ESTIMATE
<br />RECONSTRUCTION
<br />STORM SEWER
<br />1 Mobilization LS 1 $7,000.00 $7,000.00
<br />2 Remove Storm Sewer Pipe LF 1,500 $8.00 $12,000.00
<br />3 Remove Drainage Structure EA 24 $500.00 $12,000.00
<br />4 Salvage Casting Assembly EA 18 $300.00 $5,400.00
<br />5 15" RCP Storm Sewer, Class V LF 636 $26.00 $16,536.00
<br />6 18" RCP Storm Sewer, Class V LF 856 $28.00 $23,968.00
<br />7 21" RCP Storm Sewer, Class V LF 34 $30.00 $1,020.00
<br />8 24" RCP Storm Sewer, Class III LF 11 $32.00 $352.00
<br />9 30" RCP Storm Sewer, Class III LF 395 $40.00 $15,800.00
<br />10 18" RC Pipe Apron W/ Trash Guard EA 3 $1,200.00 $3,600.00
<br />11 30" RC Pipe Apron W/ Trash Guard EA 1 $2,000.00 $2,000.00
<br />12 Standard 4' Storm CBMH EA 10 $1,000.00 $10,000.00
<br />13 Standard 4' Storm MH EA 5 $1,000.00 $5,000.00
<br />14 Standard 5' Storm CBMH EA 4 $1,200.00 $4,800.00
<br />15 Standard 5' Storm MH EA 1 $1,200.00 $1,200.00
<br />16 Standard 2'x3' Precast CB EA 8 $750.00 $6,000.00
<br />17 Casting Assembly CB, R -3067V EA 8 $320.00 $2,560.00
<br />18 Casting Assembly MH, R -1642B EA 1 $320.00 $320.00
<br />19 Install Salvaged Casting Assembly EA 18 $300.00 $5,400.00
<br />20 Improved Pipe Foundation Material LF 250 $2.00 $500.00
<br />21 Grade Emergency Overflow Swale EA 1 $500.00 $500.00
<br />22 Random Rip Rap, Cl. III CY 68 $65.00 $4,420.00
<br />23 Silt Fence LF 1,000 $2.00 $2,000.00
<br />24 Seeding, incl. Seed, Mulch and Disk Anchor AC 1.50 $1,500.00 $2,250.00
<br />25 Seeding, incl. Seed, Fertilizer and Wood Fiber Blanket SY 800 $3.50 $2,800.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STORM SEWER IMPROVEMENT COST
<br />$147,426.00
<br />$14,742.60
<br />$162,168.60
<br />$48,650.58
<br />$210,819.18
<br />STREET IMPROVEMENTS
<br />26 Mobilization LS 1 $19,100.00 $19,100.00
<br />27 Traffic Control LS 1 $5,000.00 $5,000.00
<br />28 Common Excavation (EV) CY 7,600 $8.00 $60,800.00
<br />29 Sidewalk Excavation (EV) CY 440 $11.50 $5,060.00
<br />30 Sawcut Bituminous Pavement LF 285 $3.50 $997.50
<br />31 Remove Bituminous Pavement SY 4,940 $2.50 $12,350.00
<br />32 Select Granular Borrow (CV) CY 2,380 $13.00 $30,940.00
<br />33 Aggregate Base, Class 5 T 5,200 $9.50 $49,400.00
<br />34 Aggregate Base, Class 5 - Sidewalk T 500 $12.00 $6,000.00
<br />35 Adjust MH Casting EA 20 $250.00 $5,000.00
<br />36 Adjust GV Box EA 28 $150.00 $4,200.00
<br />37 Type LV Non - wearing Course Mixture T 1,100 $32.00 $35,200.00
<br />38 Type MV Wearing Course Mixture T 1,100 $35.00 $38,500.00
<br />39 Bituminous Trail T 280 $35.00 $9,800.00
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 6 of 7
<br />Total
<br />IItem
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />RECONSTRUCTION
<br />STORM SEWER
<br />1 Mobilization LS 1 $7,000.00 $7,000.00
<br />2 Remove Storm Sewer Pipe LF 1,500 $8.00 $12,000.00
<br />3 Remove Drainage Structure EA 24 $500.00 $12,000.00
<br />4 Salvage Casting Assembly EA 18 $300.00 $5,400.00
<br />5 15" RCP Storm Sewer, Class V LF 636 $26.00 $16,536.00
<br />6 18" RCP Storm Sewer, Class V LF 856 $28.00 $23,968.00
<br />7 21" RCP Storm Sewer, Class V LF 34 $30.00 $1,020.00
<br />8 24" RCP Storm Sewer, Class III LF 11 $32.00 $352.00
<br />9 30" RCP Storm Sewer, Class III LF 395 $40.00 $15,800.00
<br />10 18" RC Pipe Apron W/ Trash Guard EA 3 $1,200.00 $3,600.00
<br />11 30" RC Pipe Apron W/ Trash Guard EA 1 $2,000.00 $2,000.00
<br />12 Standard 4' Storm CBMH EA 10 $1,000.00 $10,000.00
<br />13 Standard 4' Storm MH EA 5 $1,000.00 $5,000.00
<br />14 Standard 5' Storm CBMH EA 4 $1,200.00 $4,800.00
<br />15 Standard 5' Storm MH EA 1 $1,200.00 $1,200.00
<br />16 Standard 2'x3' Precast CB EA 8 $750.00 $6,000.00
<br />17 Casting Assembly CB, R -3067V EA 8 $320.00 $2,560.00
<br />18 Casting Assembly MH, R -1642B EA 1 $320.00 $320.00
<br />19 Install Salvaged Casting Assembly EA 18 $300.00 $5,400.00
<br />20 Improved Pipe Foundation Material LF 250 $2.00 $500.00
<br />21 Grade Emergency Overflow Swale EA 1 $500.00 $500.00
<br />22 Random Rip Rap, Cl. III CY 68 $65.00 $4,420.00
<br />23 Silt Fence LF 1,000 $2.00 $2,000.00
<br />24 Seeding, incl. Seed, Mulch and Disk Anchor AC 1.50 $1,500.00 $2,250.00
<br />25 Seeding, incl. Seed, Fertilizer and Wood Fiber Blanket SY 800 $3.50 $2,800.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STORM SEWER IMPROVEMENT COST
<br />$147,426.00
<br />$14,742.60
<br />$162,168.60
<br />$48,650.58
<br />$210,819.18
<br />STREET IMPROVEMENTS
<br />26 Mobilization LS 1 $19,100.00 $19,100.00
<br />27 Traffic Control LS 1 $5,000.00 $5,000.00
<br />28 Common Excavation (EV) CY 7,600 $8.00 $60,800.00
<br />29 Sidewalk Excavation (EV) CY 440 $11.50 $5,060.00
<br />30 Sawcut Bituminous Pavement LF 285 $3.50 $997.50
<br />31 Remove Bituminous Pavement SY 4,940 $2.50 $12,350.00
<br />32 Select Granular Borrow (CV) CY 2,380 $13.00 $30,940.00
<br />33 Aggregate Base, Class 5 T 5,200 $9.50 $49,400.00
<br />34 Aggregate Base, Class 5 - Sidewalk T 500 $12.00 $6,000.00
<br />35 Adjust MH Casting EA 20 $250.00 $5,000.00
<br />36 Adjust GV Box EA 28 $150.00 $4,200.00
<br />37 Type LV Non - wearing Course Mixture T 1,100 $32.00 $35,200.00
<br />38 Type MV Wearing Course Mixture T 1,100 $35.00 $38,500.00
<br />39 Bituminous Trail T 280 $35.00 $9,800.00
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 6 of 7
<br />
|