|
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 />40 Bituminous Material for Tack Coat
<br />41 B618 Concrete Curb and Gutter
<br />42 6" Concrete Walk for Pedestrian Curb Ramp
<br />43 Remove Concrete Curb and Gutter
<br />44 Remove Concrete Sidewalk
<br />45 F &I Street Name Signs (2)
<br />46 F &I Sign Panels, Type C
<br />47 Handicap Parking Symbol - Epoxy
<br />48 4" Solid White - Paint
<br />49 Pavement Message - Left Arrow - Epoxy
<br />50 Pavement Message - Right Arrow - Epoxy
<br />51 4" PVC, Sch. 40 Draintile
<br />52 4" PVC, Sch. 40, Conduit for Private Utility Crossing
<br />53 4" PVC, Sch. 40, 1 Conduit for Irrigation Crossing
<br />54 Street Sweeper with Pick -up Broom with Operator
<br />55 Skidsteer (bobcat) with Operator
<br />56 Silt Fence
<br />57 Sodding, Incl. 4" Topsoil
<br />58 Seeding, incl. Seed, Mulch and Disk Anchor
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STREET IMPROVEMENT COST
<br />RECONSTRUCTION COST SUMMARY
<br />Storm Sewer
<br />Street Improvements
<br />GAL
<br />LF
<br />SF
<br />LF
<br />SF
<br />EA
<br />SF
<br />EA
<br />LF
<br />EA
<br />EA
<br />LF
<br />LF
<br />LF
<br />HR
<br />HR
<br />LF
<br />SY
<br />AC
<br />950 $1.50 $1,425.00
<br />5,070 $8.00 $40,560.00
<br />910 $5.10 $4,641.00
<br />3,600 $3.50 $12,600.00
<br />11,800 $0.60 $7,080.00
<br />2 $300.00 $600.00
<br />300.0 $28.50 $8,550.00
<br />4 $150.00 $600.00
<br />1,000 $1.00 $1,000.00
<br />2 $120.00 $240.00
<br />1 $120.00 $120.00
<br />400 $6.00 $2,400.00
<br />1,200 $5.25 $6,300.00
<br />400 $5.25 $2,100.00
<br />20 $110.00 $2,200.00
<br />20 $75.00 $1,500.00
<br />1,500 $3.00 $4,500.00
<br />6,000 $3.50 $21,000.00
<br />1.0 $1,500.00 $1,500.00
<br />$401,263.50
<br />$40,126.35
<br />$441,389.85
<br />$132,416.96
<br />$573,806.81
<br />$210,819.18
<br />$573,806.81
<br />TOTAL ESTIMATED PROJECT COST (RECONSTRUCTION) $784,625.99
<br />PROJECT COST SUMMARY
<br />ESTIMATED PROJECT COST (NEW CONSTRUCTION)
<br />ESTIMATED PROJECT COST (RECONSTRUCTION)
<br />$5,040,809.63
<br />$784.625.99
<br />TOTAL ESTIMATED PROJECT COST $5,825,435.62
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 7 of 7
<br />Total
<br />Item
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />40 Bituminous Material for Tack Coat
<br />41 B618 Concrete Curb and Gutter
<br />42 6" Concrete Walk for Pedestrian Curb Ramp
<br />43 Remove Concrete Curb and Gutter
<br />44 Remove Concrete Sidewalk
<br />45 F &I Street Name Signs (2)
<br />46 F &I Sign Panels, Type C
<br />47 Handicap Parking Symbol - Epoxy
<br />48 4" Solid White - Paint
<br />49 Pavement Message - Left Arrow - Epoxy
<br />50 Pavement Message - Right Arrow - Epoxy
<br />51 4" PVC, Sch. 40 Draintile
<br />52 4" PVC, Sch. 40, Conduit for Private Utility Crossing
<br />53 4" PVC, Sch. 40, 1 Conduit for Irrigation Crossing
<br />54 Street Sweeper with Pick -up Broom with Operator
<br />55 Skidsteer (bobcat) with Operator
<br />56 Silt Fence
<br />57 Sodding, Incl. 4" Topsoil
<br />58 Seeding, incl. Seed, Mulch and Disk Anchor
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL STREET IMPROVEMENT COST
<br />RECONSTRUCTION COST SUMMARY
<br />Storm Sewer
<br />Street Improvements
<br />GAL
<br />LF
<br />SF
<br />LF
<br />SF
<br />EA
<br />SF
<br />EA
<br />LF
<br />EA
<br />EA
<br />LF
<br />LF
<br />LF
<br />HR
<br />HR
<br />LF
<br />SY
<br />AC
<br />950 $1.50 $1,425.00
<br />5,070 $8.00 $40,560.00
<br />910 $5.10 $4,641.00
<br />3,600 $3.50 $12,600.00
<br />11,800 $0.60 $7,080.00
<br />2 $300.00 $600.00
<br />300.0 $28.50 $8,550.00
<br />4 $150.00 $600.00
<br />1,000 $1.00 $1,000.00
<br />2 $120.00 $240.00
<br />1 $120.00 $120.00
<br />400 $6.00 $2,400.00
<br />1,200 $5.25 $6,300.00
<br />400 $5.25 $2,100.00
<br />20 $110.00 $2,200.00
<br />20 $75.00 $1,500.00
<br />1,500 $3.00 $4,500.00
<br />6,000 $3.50 $21,000.00
<br />1.0 $1,500.00 $1,500.00
<br />$401,263.50
<br />$40,126.35
<br />$441,389.85
<br />$132,416.96
<br />$573,806.81
<br />$210,819.18
<br />$573,806.81
<br />TOTAL ESTIMATED PROJECT COST (RECONSTRUCTION) $784,625.99
<br />PROJECT COST SUMMARY
<br />ESTIMATED PROJECT COST (NEW CONSTRUCTION)
<br />ESTIMATED PROJECT COST (RECONSTRUCTION)
<br />$5,040,809.63
<br />$784.625.99
<br />TOTAL ESTIMATED PROJECT COST $5,825,435.62
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 7 of 7
<br />
|