|
ROADWAY STORM ROADWAY STORM QTY COST QTY COST QTY COST QTY COST QTY COST COST QTY COST
<br />NON-PARTICIPATING FEDERAL PARTICIPATING
<br />SP 8204-57
<br />SP 082-617-014
<br />TH 36 / NFR ROADWAY STORM
<br />SP 082-617-014
<br />CSAH 17
<br />SP 082-617-014
<br />SP 206-020-005
<br />SFR
<br />ROADWAY STORM
<br />STATEMENT OF ESTIMATED QUANTITIES
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />TAB SHEET
<br />NO
<br />ITEM
<br />NO DESCRIPTION UNITS
<br />FEDERAL PARTICIPATING
<br />SP 8204-57 SP
<br />082-617-014
<br />TH 36 / NFR
<br />SP 082-617-014
<br />CSAH 17
<br />SP 082-617-014
<br />SP 206-020-005
<br />SFR
<br />CITY OF LAKE
<br />ELMO
<br />LOCAL FUNDS
<br />SAP 206-020-005
<br />CITY OF LAKE
<br />ELMO
<br />LOCAL FUNDS
<br />COST ESTIMATE
<br />% OF
<br />PROJECT
<br />COST
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />Unit Cost
<br />CITY OF LAKE
<br />ELMO
<br />LOCAL FUNDS
<br />SAP 206-020-
<br />NON-PARTICIPATING
<br />CITY OF LAKE ELMO
<br />LOCAL FUNDS
<br />M 176 2411.508 REINFORCEMENT BARS POUND 64510 64510 1.45$ 93,539.50$ 0.38% 64510 93,539.50$ -$ -$ -$ -$ -$ -$
<br />N, M 212, 176 2411.508 REINFORCEMENT BARS (EPOXY COATED) POUND 132369 132369 1.65$ 218,408.85$ 0.89% 132369 218,408.85$ -$ -$ -$ -$ -$ -$
<br />M 176 2411.601 STRUCTURE EXCAVATION LUMP SUM 1 1 375,000.00$ 375,000.00$ 1.53% 1 375,000.00$ -$ -$ -$ -$ -$ -$
<br />M 176 2411.618 ARCH SURFACE FINISH (SINGLE COLOR) SQ FT 7864 7864 2.50$ 19,660.00$ 0.08% 7864 19,660.00$ -$ -$ -$ -$ -$ -$
<br />M 176 2411.618 ARCH CONC TEXTURE (THIN BRICK) SQ FT 1284 1284 30.00$ 38,520.00$ 0.16% 1284 38,520.00$ -$ -$ -$ -$ -$ -$
<br />M 176 2411.618 ARCH CONC TEXTURE (LIMESTONE) SQ FT 7864 7864 11.00$ 86,504.00$ 0.35% 7864 86,504.00$ -$ -$ -$ -$ -$ -$
<br />M, R 176, 251 2451.507 FINE AGGREGATE BEDDING (CV) (P) CU YD 646 646 50.00$ 32,300.00$ 0.13% 646 32,300.00$ -$ -$ -$ -$ -$ -$
<br />M 176 2452.502 C-I-P CONCRETE TEST PILE 80 FT LONG 12" EACH 7 7 5,750.00$ 40,250.00$ 0.16% 7 40,250.00$ -$ -$ -$ -$ -$ -$
<br />M 176 2452.503 C-I-P CONCRETE PILING 12" LIN FT 4550 4550 64.00$ 291,200.00$ 1.19% 4550 291,200.00$ -$ -$ -$ -$ -$ -$
<br />2452.601 STEEL SHEET PILING (TEMPORARY) (11) LUMP SUM 1 1 100,000.00$ 100,000.00$ 0.41% 1 100,000.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2501.502 15" GS PIPE APRON EACH 8 2 2 4 430.00$ 3,440.00$ 0.01% 2 860.00$ -$ 2 860.00$ -$ 4 1,720.00$ -$ -$
<br />R 251 2501.502 30" GS PIPE APRON EACH 2 2 980.00$ 1,960.00$ 0.01% -$ -$ -$ -$ 2 1,960.00$ -$ -$
<br />R 251 2501.502 15" RC PIPE APRON EACH 11 3 3 5 1,200.00$ 13,200.00$ 0.05% 3 3,600.00$ -$ 3 3,600.00$ -$ 5 6,000.00$ -$ -$
<br />R 251 2501.502 18" RC PIPE APRON EACH 9 4 1 4 1,200.00$ 10,800.00$ 0.04% 4 4,800.00$ -$ 1 1,200.00$ -$ 4 4,800.00$ -$ -$
<br />R 251 2501.502 21" RC PIPE APRON EACH 2 1 1 1,300.00$ 2,600.00$ 0.01% 1 1,300.00$ -$ -$ -$ 1 1,300.00$ -$ -$
<br />R 251 2501.502 24" RC PIPE APRON EACH 11 2 2 7 1,125.00$ 12,375.00$ 0.05% 2 2,250.00$ -$ 2 2,250.00$ -$ 7 7,875.00$ -$ -$
<br />R 251 2501.502 30" RC PIPE APRON EACH 5 4 1 1,330.00$ 6,650.00$ 0.03% 4 5,320.00$ -$ -$ -$ 1 1,330.00$ -$ -$
<br />R 251 2501.502 36" RC PIPE APRON EACH 4 2 2 2,050.00$ 8,200.00$ 0.03% 2 4,100.00$ -$ 2 4,100.00$ -$ -$ -$ -$
<br />R 251 2501.502 42" RC PIPE APRON EACH 2 1 1 2,325.00$ 4,650.00$ 0.02% 1 2,325.00$ -$ -$ -$ 1 2,325.00$ -$ -$
<br />R 251 2501.502 54" RC PIPE APRON EACH 3 2 1 2,950.00$ 8,850.00$ 0.04% 2 5,900.00$ -$ -$ -$ 1 2,950.00$ -$ -$
<br />R 251 2501.502 15" CS SAFETY APRON & GRATE DES 3128 EACH 2 2 1,175.00$ 2,350.00$ 0.01% 2 2,350.00$ -$ -$ -$ -$ -$ -$
<br />T 255 2501.502 15" CS SAFETY APRON EACH 8 8 1,025.00$ 8,200.00$ 0.03% 8 8,200.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2501.502 15" RC SAFETY APRON EACH 2 2 1,285.00$ 2,570.00$ 0.01% 2 2,570.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2501.502 18" RC SAFETY APRON EACH 1 1 735.00$ 735.00$ 0.00% 1 735.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2501.502 24" RC SAFETY APRON EACH 8 4 4 805.00$ 6,440.00$ 0.03% 4 3,220.00$ -$ -$ -$ 4 3,220.00$ -$ -$
<br />R, T 251, 255 2501.503 15" CS PIPE CULVERT LIN FT 1452 1275 50 127 70.00$ 101,640.00$ 0.41% 1275 89,250.00$ -$ 50 3,500.00$ -$ 127 8,890.00$ -$ -$
<br />T 255 2501.503 24" CS PIPE CULVERT LIN FT 52 12 40 110.00$ 5,720.00$ 0.02% 12 1,320.00$ -$ 40 4,400.00$ -$ -$ -$ -$
<br />R 251 2501.503 30" CS PIPE CULVERT LIN FT 48 48 115.00$ 5,520.00$ 0.02% -$ -$ -$ -$ 48 5,520.00$ -$ -$
<br />R 251 2501.503 18" RC PIPE CULVERT DES 3006 LIN FT 89 89 90.00$ 8,010.00$ 0.03% 89 8,010.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2501.503 24" RC PIPE CULVERT DES 3006 LIN FT 428 164 264 100.00$ 42,800.00$ 0.17% 164 16,400.00$ -$ -$ -$ 264 26,400.00$ -$ -$
<br />R 251 2501.503 30" RC PIPE CULVERT DES 3006 LIN FT 152 152 160.00$ 24,320.00$ 0.10% 152 24,320.00$ -$ -$ -$ -$ -$ -$
<br />S 254 2502.502 4" PRECAST CONCRETE HEADWALL EACH 12 3 2 7 375.00$ 4,500.00$ 0.02% 3 1,125.00$ 2 750.00$ -$ 7 2,625.00$ -$ -$ -$
<br />S 254 2502.503 4" TP PIPE DRAIN LIN FT 190 45 30 115 12.75$ 2,422.50$ 0.01% 45 573.75$ 30 382.50$ -$ 115 1,466.25$ -$ -$ -$
<br />S 254 2502.503 4" PERF TP PIPE DRAIN LIN FT 11017 4502 3418 3097 12.75$ 140,466.75$ 0.57% 4502 57,400.50$ 3418 43,579.50$ -$ 3097 39,486.75$ -$ -$ -$
<br />M 176 2502.601 DRAINAGE SYSTEM LUMP SUM 1 1 30,000.00$ 30,000.00$ 0.12% 1 30,000.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 12" CS PIPE SEWER LIN FT 7 7 125.00$ 875.00$ 0.00% 7 875.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 12" RC PIPE SEWER DES 3006 LIN FT 17 17 70.00$ 1,190.00$ 0.00% 17 1,190.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 15" RC PIPE SEWER DES 3006 LIN FT 3347 1457 1056 834 75.00$ 251,025.00$ 1.02% 1457 109,275.00$ -$ ### 79,200.00$ -$ 834 62,550.00$ -$ -$
<br />R 251 2503.503 18" RC PIPE SEWER DES 3006 LIN FT 409 250 159 80.00$ 32,720.00$ 0.13% 250 20,000.00$ -$ -$ -$ 159 12,720.00$ -$ -$
<br />R 251 2503.503 18" RC PIPE SEWER DES 3006 CL III LIN FT 68 68 80.00$ 5,440.00$ 0.02% -$ -$ -$ -$ 68 5,440.00$ -$ -$
<br />R 251 2503.503 18" RC PIPE SEWER DES 3006 CL V LIN FT 228 150 78 85.00$ 19,380.00$ 0.08% 150 12,750.00$ -$ 78 6,630.00$ -$ -$ -$ -$
<br />R 251 2503.503 21" RC PIPE SEWER DES 3006 LIN FT 673 467 206 85.00$ 57,205.00$ 0.23% 467 39,695.00$ -$ -$ -$ 206 17,510.00$ -$ -$
<br />R 251 2503.503 24" RC PIPE SEWER DES 3006 LIN FT 981 67 666 248 90.00$ 88,290.00$ 0.36% 67 6,030.00$ -$ 666 59,940.00$ -$ 248 22,320.00$ -$ -$
<br />R 251 2503.503 24" RC PIPE SEWER DES 3006 CL III LIN FT 84 84 90.00$ 7,560.00$ 0.03% -$ -$ -$ -$ 84 7,560.00$ -$ -$
<br />R 251 2503.503 27" RC PIPE SEWER DES 3006 LIN FT 164 164 110.00$ 18,040.00$ 0.07% 164 18,040.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 30" RC PIPE SEWER DES 3006 LIN FT 543 252 291 120.00$ 65,160.00$ 0.27% 252 30,240.00$ -$ -$ -$ 291 34,920.00$ -$ -$
<br />R 251 2503.503 30" RC PIPE SEWER DES 3006 CL III LIN FT 17 17 140.00$ 2,380.00$ 0.01% 17 2,380.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 30" RC PIPE SEWER DES 3006 CL V LIN FT 328 328 150.00$ 49,200.00$ 0.20% 328 49,200.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 36" RC PIPE SEWER DES 3006 LIN FT 1018 243 775 155.00$ 157,790.00$ 0.64% 243 37,665.00$ -$ 775 120,125.00$ -$ -$ -$ -$
<br />R 251 2503.503 42" RC PIPE SEWER DES 3006 LIN FT 291 291 200.00$ 58,200.00$ 0.24% -$ -$ -$ -$ 291 58,200.00$ -$ -$
<br />R 251 2503.503 42" RC PIPE SEWER DES 3006 CL III LIN FT 364 364 200.00$ 72,800.00$ 0.30% 364 72,800.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.503 54" RC PIPE SEWER DES 3006 LIN FT 217 145 72 310.00$ 67,270.00$ 0.27% 145 44,950.00$ -$ -$ -$ 72 22,320.00$ -$ -$
<br />R 251 2503.503 54" RC PIPE SEWER DES 3006 CL V LIN FT 206 206 400.00$ 82,400.00$ 0.34% 206 82,400.00$ -$ -$ -$ -$ -$ -$
<br />R, T 251, 255 2503.602 CONNECT TO EXISTING STORM SEWER EACH 5 1 3 1 1,500.00$ 7,500.00$ 0.03% 1 1,500.00$ -$ 3 4,500.00$ -$ 1 1,500.00$ -$ -$
<br />R 251 2503.603 24" STEEL CASING PIPE LIN FT 17 17 450.00$ 7,650.00$ 0.03% 17 7,650.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2503.603 54" STEEL CASING PIPE LIN FT 160 160 725.00$ 116,000.00$ 0.47% -$ -$ 160 116,000.00$ -$ -$ -$ -$
<br />2504.601 TEMPORARY WATER SERVICE LUMP SUM 1 1 10,000.00$ 10,000.00$ 0.04% -$ -$ -$ -$ -$ 10,000.00$ -$
<br />2504.601 TEST EXISTING WATER MAIN LUMP SUM 1 1 5,000.00$ 5,000.00$ 0.02% -$ -$ -$ -$ -$ 5,000.00$ -$
<br />K 33 2504.602 WATER SERVICE TAP & HOOKUP EACH 1 1 6,000.00$ 6,000.00$ 0.02% -$ -$ -$ -$ -$ 6,000.00$ -$
<br />K 33 2504.602 CONNECT TO EXISTING WATER MAIN EACH 2 2 3,500.00$ 7,000.00$ 0.03% -$ -$ -$ -$ -$ 7,000.00$ -$
<br />K 33 2504.602 HYDRANT EACH 3 3 10,000.00$ 30,000.00$ 0.12% -$ -$ -$ -$ -$ 30,000.00$ -$
<br />K 33 2504.602 16" BUTTERFLY VALVE & BOX EACH 2 2 11,000.00$ 22,000.00$ 0.09% -$ -$ -$ -$ -$ 22,000.00$ -$
<br />K 33 2504.602 6" GATE VALVE & BOX EACH 2 2 4,400.00$ 8,800.00$ 0.04% -$ -$ -$ -$ -$ 8,800.00$ -$
<br />K 33 2504.603 6" WATERMAIN DUCTILE IRON CL 52 LIN FT 71 71 145.00$ 10,295.00$ 0.04% -$ -$ -$ -$ -$ 10,295.00$ -$
<br />K 33 2504.603 16" WATERMAIN DUCTILE IRON CL 52 LIN FT 1493 1493 205.00$ 306,065.00$ 1.25% -$ -$ -$ -$ -$ 306,065.00$ -$
<br />K 33 2504.608 DUCTILE IRON FITTINGS POUND 5830 5830 7.00$ 40,810.00$ 0.17% -$ -$ -$ -$ -$ 40,810.00$ -$
<br />R 251, 256 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH 1 1 19,000.00$ 19,000.00$ 0.08% 1 19,000.00$ -$ -$ -$ -$ -$ -$
<br />R 251, 257 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 2 EACH 1 1 16,500.00$ 16,500.00$ 0.07% 1 16,500.00$ -$ -$ -$ -$ -$ -$
<br />R 251, 258 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 3 EACH 1 1 15,700.00$ 15,700.00$ 0.06% -$ -$ 1 15,700.00$ -$ -$ -$ -$
<br />R 251, 259 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 4 EACH 1 1 20,500.00$ 20,500.00$ 0.08% -$ -$ 1 20,500.00$ -$ -$ -$ -$
<br />R 251, 260 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 5 EACH 1 1 29,500.00$ 29,500.00$ 0.12% 1 29,500.00$ -$ -$ -$ -$ -$ -$
<br />R 251, 261 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 6 EACH 1 1 8,000.00$ 8,000.00$ 0.03% -$ -$ -$ -$ 1 8,000.00$ -$ -$
<br />R 251, 262 2506.502 CASTING ASSEMBLY EACH 105 54 28 23 1,500.00$ 157,500.00$ 0.64% 54 81,000.00$ -$ 28 42,000.00$ -$ 23 34,500.00$ -$ -$
<br />R 251 2506.503 CONST DRAINAGE STRUCTURE DESIGN H LIN FT 30.6 27.2 3.4 400.00$ 12,240.00$ 0.05% 27 10,880.00$ -$ 3 1,360.00$ -$ -$ -$ -$
<br />R 251 2506.503 CONST DRAINAGE STRUCTURE DESIGN SD-48 LIN FT 73.0 56.5 13.1 3.4 660.00$ 48,180.00$ 0.20% 57 37,290.00$ -$ 13 8,646.00$ -$ 3 2,244.00$ -$ -$
<br />R 251, 262 2506.503 CONST DRAINAGE STRUCTURE DESIGN SD-60 LIN FT 21 21 1,350.00$ 28,350.00$ 0.12% 21 28,350.00$ -$ -$ -$ -$ -$ -$
<br />R 251, 262 2506.503 CONST DRAINAGE STRUCTURE DESIGN SD-72 LIN FT 5 5 1,950.00$ 9,750.00$ 0.04% 5 9,750.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2506.503 CONST DRAINAGE STRUCTURE DES 48-4020 LIN FT 316.5 106.9 91.3 118.3 525.00$ 166,162.50$ 0.68% 107 56,122.50$ -$ 91 47,932.50$ -$ 118 62,107.50$ -$ -$
<br />R 251 2506.503 CONST DRAINAGE STRUCTURE DES 60-4020 LIN FT 44.2 16.3 21.2 6.7 785.00$ 34,697.00$ 0.14% 16 12,795.50$ -$ 21 16,642.00$ -$ 7 5,259.50$ -$ -$
<br />R 251 2506.503 CONST DRAINAGE STRUCTURE DES 72-4020 LIN FT 64.1 30.6 28.4 5.1 975.00$ 62,497.50$ 0.25% 31 29,835.00$ -$ 28 27,690.00$ -$ 5 4,972.50$ -$ -$
<br />R 251 2506.503 CONST DRAINAGE STRUCTURE DES 84-4020 LIN FT 13.4 6.1 7.3 1,650.00$ 22,110.00$ 0.09% -$ -$ 6 10,065.00$ -$ 7 12,045.00$ -$ -$
<br />R 251, 262 2506.503 CONST DRAINAGE STRUCTURE DES 108-4020 LIN FT 15.6 15.6 4,125.00$ 64,350.00$ 0.26% 16 64,350.00$ -$ -$ -$ -$ -$ -$
<br />T 255 2506.602 CONNECT INTO EXISTING DRAINAGE STRUCTURE EACH 1 1 1,500.00$ 1,500.00$ 0.01% -$ -$ 1 1,500.00$ -$ -$ -$ -$
<br />R, U 251, 254 2511.504 GEOTEXTILE FILTER TYPE 3 (P) SQ YD 510 328 48 134 3.00$ 1,530.00$ 0.01% 328 984.00$ -$ 48 144.00$ -$ 134 402.00$ -$ -$
<br />R 251 2511.504 GEOTEXTILE FILTER TYPE 4 (P) SQ YD 754 439 88 227 3.30$ 2,488.20$ 0.01% 439 1,448.70$ -$ 88 290.40$ -$ 227 749.10$ -$ -$
<br />R, U 251, 254 2511.507 RANDOM RIPRAP CLASS II (P) CU YD 267 162 22 83 109.36$ 29,199.12$ 0.12% 162 17,716.32$ -$ 22 2,405.92$ -$ 83 9,076.88$ -$ -$
<br />R 251 2511.507 RANDOM RIPRAP CLASS III (P) CU YD 169 96 25 48 95.00$ 16,055.00$ 0.07% 96 9,120.00$ -$ 25 2,375.00$ -$ 48 4,560.00$ -$ -$
<br />R 251 2511.507 RANDOM RIPRAP CLASS IV (P) CU YD 20 20 95.00$ 1,900.00$ 0.01% 20 1,900.00$ -$ -$ -$ -$ -$ -$
<br />H 31-32 2521.518 4" CONCRETE WALK SQ FT 17941 15594 557 1790 5.55$ 99,572.55$ 0.41% 15594 86,546.70$ 557 3,091.35$ -$ 1790 9,934.50$ -$ -$ -$
|