|
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 />1
<br />Lino Lakes, Minnesota
<br />Legacy at Woods Edge
<br />A -LI NOL0305.02
<br />PHELIMINAHY ES1IMA1t
<br />Total
<br />Item
<br />No. Description
<br />Estimated
<br />Unit
<br />Unit
<br />Quantity
<br />Price
<br />Total
<br />LAKE DRIVE IMPROVEMENTS
<br />1 Mobilization
<br />2 Traffic Control
<br />3 Common Excavation
<br />4 Concrete Removal
<br />5 Select Granular Borrow (CV)
<br />6 Aggregate Base, Class 5
<br />7 Type LV Non - wearing Course Mixture
<br />8 Type LV Wearing Course Mixture
<br />9 Bituminous Material for Tack Coat
<br />10 B618 Concrete Curb and Gutter
<br />11 D424 Concrete Curb and Gutter
<br />12 5" Concrete Sidewalk
<br />13 Storm Sewer
<br />14 Full- Actuated Traffic Signal (Permanent)
<br />15 Full- Actuated Traffic Signal (Temporary)
<br />16 Traffic Signal Interconnection
<br />17 F &I Sign Panels, Type C
<br />18 4" Solid White or Yellow Pavement Marking - Epoxy
<br />19 Pavement Message - Left Arrow - Epoxy
<br />20 Pavement Message - Right Arrow - Epoxy
<br />21 Street Sweeper with Pick -up Broom with Operator
<br />22 Skidsteer (bobcat) with Operator
<br />23 Silt Fence
<br />24 Sodding, Incl. 4" Topsoil
<br />25 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 LAKE DRIVE IMPROVEMENT COST
<br />LS
<br />LS
<br />CY
<br />CY
<br />CY
<br />T
<br />T
<br />T
<br />GAL
<br />LF
<br />LF
<br />SF
<br />LS
<br />LS
<br />LS
<br />LS
<br />SF
<br />LF
<br />EA
<br />EA
<br />HR
<br />HR
<br />LF
<br />SY
<br />AC
<br />1 $71,900.00 $71,900.00
<br />1 $25,000.00 $25,000.00
<br />15,000 $6.50 $97,500.00
<br />800 $25.00 $20,000.00
<br />3,670 $13.00 $47,710.00
<br />5,850 $9.50 $55,575.00
<br />2,550 $32.00 $81,600.00
<br />1,275 $35.00 $44,625.00
<br />1,200 $1.50 $1,800.00
<br />4,500 $8.00 $36,000.00
<br />500 $8.50 $4,250.00
<br />13,500 $3.00 $40,500.00
<br />1 $60,000.00 $60,000.00
<br />1 $300,000.00 $300,000.00
<br />2 $250,000.00 $500,000.00
<br />1 $50,000.00 $50,000.00
<br />1,200 $28.50 $34,200.00
<br />3,200 $1.50 $4,800.00
<br />5 $120.00 $600.00
<br />6 $120.00 $720.00
<br />20 $110.00 $2,200.00
<br />20 $75.00 $1,500.00
<br />2,600 $3.00 $7,800.00
<br />6,700 $3.00 $20,100.00
<br />2.00 $1,500.00 $3,000.00
<br />$1,511,380.00
<br />$151,138.00
<br />$1,662,518.00
<br />$498,755.40
<br />$2,161,273.40
<br />FREEWAY RAMP IMPROVEMENTS
<br />1 Mobilization LS 1 $8,000.00 $8,000.00
<br />2 Traffic Control LS 1 $15,000.00 $15,000.00
<br />3 Common Excavation CY 2,500 $6.50 $16,250.00
<br />4 Concrete Removal CY 600 $25.00 $15,000.00
<br />5 Select Granular Borrow (CV) CY 1,155 $13.00 $15,015.00
<br />6 Aggregate Base, Class 5 T 1,600 $9.50 $15,200.00
<br />7 Type LV Non - wearing Course Mixture T 800 $32.00 $25,600.00
<br />8 Type LV Wearing Course Mixture T 400 $35.00 $14,000.00
<br />9 Bituminous Material for Tack Coat GAL 360 $1.50 $540.00
<br />10 D424 Concrete Curb and Gutter LF 2,000 $8.50 $17,000.00
<br />11 F &I Sign Panels, Type C SF 500 $28.50 $14,250.00
<br />12 Silt Fence LF 2,000 $3.00 $6,000.00
<br />13 Sodding, Incl. 4" Topsoil SY 1,300 $3.00 $3,900.00
<br />14 Seeding, incl. Seed, Mulch and Disk Anchor AC 1.50 $1,500.00 $2,250.00
<br />Subtotal Construction Cost
<br />+ 10 % Construction Contingency
<br />Estimated Construction Cost
<br />+ 30% Eng., Legal, Admin.
<br />TOTAL FREEWAY RAMP IMPROVEMENTS COST
<br />PROJECT COST SUMMARY
<br />ESTIMATED PROJECT COST (LAKE DRIVE)
<br />ESTIMATED PROJECT COST (FREEWAY RAMPS)
<br />$168,005.00
<br />$16,800.50
<br />$184,805.50
<br />$55,441.65
<br />$240,247.15
<br />$2,161,273.40
<br />$240,247.15
<br />TOTAL ESTIMATED PROJECT COST $2,401,520.55
<br />6/10/04
<br />Construction Cost Summary (rev 6 -1 -04) Page 1 of 1
<br />
|