|
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 />H 31-32 2521.518 6" CONCRETE WALK SQ FT 256 211 45 12.05$ 3,084.80$ 0.01% 211 2,542.55$ -$ -$ 45 542.25$ -$ -$ -$
<br />F 29 2521.518 4" BITUMINOUS WALK SQ FT 4560 2280 2280 3.10$ 14,136.00$ 0.06% -$ 2280 7,068.00$ -$ 2280 7,068.00$ -$ -$ -$
<br />H 31-32 2521.602 DRILL & GROUT REINF BAR (EPOXY COATED) EACH 102 51 51 10.00$ 1,020.00$ 0.00% -$ 51 510.00$ -$ 51 510.00$ -$ -$ -$
<br />H 31-32 2521.618 CONCRETE CURB RAMP WALK SQ FT 2092 1046 1046 16.85$ 35,250.20$ 0.14% -$ 1046 17,625.10$ -$ 1046 17,625.10$ -$ -$ -$
<br />H 31-32 2531.503 CONCRETE CURB & GUTTER DESIGN B418 LIN FT 114 114 32.30$ 3,682.20$ 0.02% -$ -$ -$ 114 3,682.20$ -$ -$ -$
<br />H 31-32 2531.503 CONCRETE CURB & GUTTER DESIGN B424 LIN FT 10232 4687 1800 3745 20.35$ 208,221.20$ 0.85% 4687 95,380.45$ 1800 36,630.00$ -$ 3745 76,210.75$ -$ -$ -$
<br />H 31-32 2531.503 CONCRETE CURB & GUTTER DESIGN B624 LIN FT 443 228 17 198 27.90$ 12,359.70$ 0.05% 228 6,361.20$ 17 474.30$ -$ 198 5,524.20$ -$ -$ -$
<br />H 31-32 2531.603 CONCRETE CURB & GUTTER LIN FT 250 125 125 48.00$ 12,000.00$ 0.05% -$ 125 6,000.00$ -$ 125 6,000.00$ -$ -$ -$
<br />H 31-32 2531.603 CONCRETE CURB & GUTTER DESIGN B424 HIGH EARLY LIN FT 477 268 145 64 38.15$ 18,197.55$ 0.07% 268 10,224.20$ 145 5,531.75$ -$ 64 2,441.60$ -$ -$ -$
<br />H 31-32 2531.604 6" CONCRETE DRIVEWAY PAVEMENT HIGH EARLY SQ YD 71 28 43 92.85$ 6,592.35$ 0.03% 28 2,599.80$ 43 3,992.55$ -$ -$ -$ -$ -$
<br />H 31-32 2531.604 8" CONCRETE DRIVEWAY PAVEMENT HIGH EARLY SQ YD 225 149 38 38 119.30$ 26,842.50$ 0.11% 149 17,775.70$ 38 4,533.40$ -$ 38 4,533.40$ -$ -$ -$
<br />H 31-32 2531.618 TRUNCATED DOMES SQ FT 280 140 140 52.00$ 14,560.00$ 0.06% -$ 140 7,280.00$ -$ 140 7,280.00$ -$ -$ -$
<br />TC 303 2533.503 PORTABLE PRECAST CONCRETE BARRIER DESIGN 8337 LIN FT 14025 14025 12.00$ 168,300.00$ 0.69% 14025 168,300.00$ -$ -$ -$ -$ -$ -$
<br />TC 303 2533.503 RELOCATE PORTABLE PRECAST CONCRETE BARRIER DESIGN 8337 LIN FT 26600 26600 5.50$ 146,300.00$ 0.60% 26600 146,300.00$ -$ -$ -$ -$ -$ -$
<br />D 27 2540.602 MAIL BOX SUPPORT (8) EACH 10 5 5 1,100.00$ 11,000.00$ 0.04% 5 5,500.00$ 5 5,500.00$ -$ -$ -$ -$ -$
<br />D 27 2540.602 RELOCATE MAIL BOX SUPPORT EACH 5 3 2 850.00$ 4,250.00$ 0.02% 3 2,550.00$ 2 1,700.00$ -$ -$ -$ -$ -$
<br />LL 418 2545.501 LIGHTING SYSTEM LUMP SUM 1 1 32,050.00$ 32,050.00$ 0.13% -$ 1 32,050.00$ -$ -$ -$ -$ -$
<br />LL 418 2545.502 LIGHTING UNIT TYPE 9-40 EACH 20 20 4,395.00$ 87,900.00$ 0.36% 20 87,900.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.502 LIGHT FOUNDATION DESIGN E EACH 20 20 1,600.00$ 32,000.00$ 0.13% 20 32,000.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485, 504 2545.502 LIGHT FOUNDATION DESIGN E MODIFIED EACH 1 1 1,600.00$ 1,600.00$ 0.01% 1 1,600.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.502 SERVICE CABINET -TYPE L1 EACH 1 1 15,000.00$ 15,000.00$ 0.06% 1 15,000.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.502 EQUIPMENT PAD B EACH 1 1 1,500.00$ 1,500.00$ 0.01% 1 1,500.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.502 HANDHOLE EACH 2 2 2,500.00$ 5,000.00$ 0.02% 2 5,000.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.503 2" NON-METALLIC CONDUIT LIN FT 200 200 7.75$ 1,550.00$ 0.01% 200 1,550.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.503 3" NON-METALLIC COND (DIRECTIONAL BORE) LIN FT 600 600 27.20$ 16,320.00$ 0.07% 600 16,320.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.503 UNDERGROUND WIRE 1/C 2 AWG LIN FT 600 600 4.50$ 2,700.00$ 0.01% 600 2,700.00$ -$ -$ -$ -$ -$ -$
<br />LL 418 2545.503 DIRECT BURIED LIGHTING CABLE 4/C 4 AWG LIN FT 4800 4800 15.00$ 72,000.00$ 0.29% 4800 72,000.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.502 CABINET FOUNDATION EACH 1 1 3,200.00$ 3,200.00$ 0.01% 1 3,200.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.502 SERVICE FOUNDATION EACH 1 1 2,225.00$ 2,225.00$ 0.01% 1 2,225.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.502 OUTDOOR FIBER SPLICE ENCLOSURE EACH 1 1 1,900.00$ 1,900.00$ 0.01% 1 1,900.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.502 CCTV CABINET EACH 1 1 6,900.00$ 6,900.00$ 0.03% 1 6,900.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.502 INSTALL CABINET EACH 1 1 1,280.00$ 1,280.00$ 0.01% 1 1,280.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.502 SERVICE CABINET EACH 1 1 6,750.00$ 6,750.00$ 0.03% 1 6,750.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 1.5" NON-METALLIC CONDUIT LIN FT 8075 8075 5.15$ 41,586.25$ 0.17% 8075 41,586.25$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 2" NON-METALLIC CONDUIT LIN FT 1400 1400 5.90$ 8,260.00$ 0.03% 1400 8,260.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 3" NON-METALLIC CONDUIT LIN FT 50 50 13.00$ 650.00$ 0.00% 50 650.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 POWER CABLE 1 CONDUCTOR NO 2 LIN FT 90 90 5.00$ 450.00$ 0.00% 90 450.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 POWER CABLE 2 CONDUCTOR NO 14 LIN FT 3750 3750 1.90$ 7,125.00$ 0.03% 3750 7,125.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 POWER CABLE 3 CONDUCTOR NO 8 LIN FT 900 900 5.90$ 5,310.00$ 0.02% 900 5,310.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.503 POWER CABLE 3 CONDUCTOR NO 14 LIN FT 350 350 2.95$ 1,032.50$ 0.00% 350 1,032.50$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.601 FIBER OPTIC CABLE TESTING LUMP SUM 1 1 15,100.00$ 15,100.00$ 0.06% 1 15,100.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.602 FIBER OPTIC PIGTAIL TERMINATION EACH 4 4 1,480.00$ 5,920.00$ 0.02% 4 5,920.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.602 FIBER OPTIC CABLE SPLICING EACH 4 4 3,550.00$ 14,200.00$ 0.06% 4 14,200.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.602 BURIED CABLE SIGN EACH 41 41 80.00$ 3,280.00$ 0.01% 41 3,280.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.602 PULL VAULT EACH 14 14 2,675.00$ 37,450.00$ 0.15% 14 37,450.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.602 NON-INTRUSIVE DETECTION HARDWARE EACH 1 1 17,650.00$ 17,650.00$ 0.07% 1 17,650.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.602 LOOP DETECTOR DESIGN NMC PREFORMED EACH 4 4 900.00$ 3,600.00$ 0.01% 4 3,600.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.603 REMOVE CONDUIT LIN FT 50 50 8.00$ 400.00$ 0.00% 50 400.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.603 ARMORED FIBER OPTIC PIGTAIL CABLE 6SM LIN FT 600 600 1.95$ 1,170.00$ 0.00% 600 1,170.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.603 FIBER OPTIC TRUNK CABLE 72SM LIN FT 9800 9800 1.90$ 18,620.00$ 0.08% 9800 18,620.00$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.603 1.5" BORED CONDUIT LIN FT 1825 1825 19.50$ 35,587.50$ 0.15% 1825 35,587.50$ -$ -$ -$ -$ -$ -$
<br />SZ 485 2550.603 2" BORED CONDUIT LIN FT 1100 1100 21.05$ 23,155.00$ 0.09% 1100 23,155.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2554.502 GUIDE POST TYPE B EACH 60 28 2 30 175.00$ 10,500.00$ 0.04% 28 4,900.00$ -$ 2 350.00$ -$ 30 5,250.00$ -$ -$
<br />I 32 2554.502 ANCHORAGE ASSEMBLY - TENSION CABLE EACH 2 2 11,500.00$ 23,000.00$ 0.09% 2 23,000.00$ -$ -$ -$ -$ -$ -$
<br />I 32 2554.502 END TREATMENT-TANGENT TERMINAL EACH 2 2 3,300.00$ 6,600.00$ 0.03% 2 6,600.00$ -$ -$ -$ -$ -$ -$
<br />I 32 2554.503 TRAFFIC BARRIER DESIGN BULLNOSE LIN FT 250 250 162.00$ 40,500.00$ 0.17% 250 40,500.00$ -$ -$ -$ -$ -$ -$
<br />M 176 2557.503 WIRE FENCE DESIGN W-1 VINYL COATED LIN FT 318 318 170.00$ 54,060.00$ 0.22% 318 54,060.00$ -$ -$ -$ -$ -$ -$
<br />I 32 2554.503 TRAFFIC BARRIER DESIGN TYPE 31 LIN FT 388 388 30.00$ 11,640.00$ 0.05% 388 11,640.00$ -$ -$ -$ -$ -$ -$
<br />I 32 2554.503 TRAFFIC BARRIER DESIGN TRANS TYPE 31 LIN FT 225 225 116.00$ 26,100.00$ 0.11% 225 26,100.00$ -$ -$ -$ -$ -$ -$
<br />R 251 2554.602 GUIDE POST TYPE SPECIAL EACH 9 8 1 350.00$ 3,150.00$ 0.01% -$ -$ 8 2,800.00$ -$ 1 350.00$ -$ -$
<br />I 32 2554.603 TENSION CABLE GUARDRAIL LIN FT 3562 3562 42.25$ 150,494.50$ 0.61% 3562 150,494.50$ -$ -$ -$ -$ -$ -$
<br />TC 303 2557.603 TEMPORARY GLARE SCREEN LIN FT 12700 12700 6.00$ 76,200.00$ 0.31% 12700 76,200.00$ -$ -$ -$ -$ -$ -$
<br />TC 303 2563.601 TRAFFIC CONTROL SUPERVISOR LUMP SUM 1 1 59,000.00$ 59,000.00$ 0.24% 1 59,000.00$ -$ -$ -$ -$ -$ -$
<br />TC 303 2563.601 TRAFFIC CONTROL LUMP SUM 1 0.67 0.11 0.03 0.14 0.02 0.03 135,900.00$ 135,900.00$ 0.55% 1 91,053.00$ 0 14,949.00$ 0 4,077.00$ 0 19,026.00$ 0 2,718.00$ 4,077.00$ -$
<br />2563.601 ALTERNATE PEDESTRIAN ROUTE LUMP SUM 1 1 1,500.00$ 1,500.00$ 0.01% -$ 1 1,500.00$ -$ -$ -$ -$ -$
<br />2563.610 FLAGGER (7) HOUR 1000 500 500 90.00$ 90,000.00$ 0.37% 500 45,000.00$ 500 45,000.00$ -$ -$ -$ -$ -$
<br />2563.610 POLICE OFFICER HOUR 50 50 150.00$ 7,500.00$ 0.03% 50 7,500.00$ -$ -$ -$ -$ -$ -$
<br />2563.613 PORTABLE CHANGEABLE MESSAGE SIGN UNIT DAY 200 100 100 75.00$ 15,000.00$ 0.06% 100 7,500.00$ 100 7,500.00$ -$ -$ -$ -$ -$
<br />TC 303 2563.615 TEMPORARY IMPACT ATTENUATOR ASSEMBLY 2 2 2,900.00$ 5,800.00$ 0.02% 2 5,800.00$ -$ -$ -$ -$ -$ -$
<br />TC 303 2563.615 RELOCATE TEMPORARY IMPACT ATTENUATOR ASSEMBLY 6 6 500.00$ 3,000.00$ 0.01% 6 3,000.00$ -$ -$ -$ -$ -$ -$
<br />ST 424 2564.502 INSTALL SIGN (12) EACH 9 5 4 1,000.00$ 9,000.00$ 0.04% 5 5,000.00$ 4 4,000.00$ -$ -$ -$ -$ -$
<br />U 254 2564.502 INFILTRATION AREA MARKER EACH 12 12 400.00$ 4,800.00$ 0.02% 12 4,800.00$ -$ -$ -$ -$ -$ -$
<br />ST 424 2564.502 DELINEATOR / MARKER EACH 39 35 1 3 275.00$ 10,725.00$ 0.04% 35 9,625.00$ 1 275.00$ -$ 3 825.00$ -$ -$ -$
<br />ST 424 2564.502 DELINEATOR / MARKER PANEL EACH 7 4 3 100.00$ 700.00$ 0.00% 4 400.00$ -$ -$ 3 300.00$ -$ -$ -$
<br />ST 424 2564.508 STRUCTURAL STEEL - I-BEAM SIGN (P) POUND 3396 3396 7.00$ 23,772.00$ 0.10% 3396 23,772.00$ -$ -$ -$ -$ -$ -$
<br />ST 424 2564.518 SIGN SQ FT 1455 935 152 368 91.00$ 132,405.00$ 0.54% 935 85,085.00$ 152 13,832.00$ -$ 368 33,488.00$ -$ -$ -$
<br />ST 424 2564.518 SIGN PANEL SQ FT 3 3 300.00$ 900.00$ 0.00% 3 900.00$ -$ -$ -$ -$ -$ -$
<br />ST 424 2564.518 SIGN PANEL OVERLAY SQ FT 359 359 13.00$ 4,667.00$ 0.02% 359 4,667.00$ -$ -$ -$ -$ -$ -$
<br />ST 424 2564.518 EXTRUDED PANEL SQ FT 359 359 36.00$ 12,924.00$ 0.05% 359 12,924.00$ -$ -$ -$ -$ -$ -$
<br />ST 424 2564.602 INSTALL SIGN PANEL SPECIAL EACH 3 3 325.00$ 975.00$ 0.00% -$ -$ -$ 3 975.00$ -$ -$ -$
<br />SS 463 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM A LUMP SUM 1 0.75 0.25 4,500.00$ 4,500.00$ 0.02% -$ 1 3,375.00$ -$ 0 1,125.00$ -$ -$ -$
<br />SS 463 2565.501 EMERGENCY VEHICLE PREEMPTION SYSTEM B LUMP SUM 1 1 4,500.00$ 4,500.00$ 0.02% -$ 1 4,500.00$ -$ -$ -$ -$ -$
<br />SS 463 2565.501 TRAFFIC CONTROL INTERCONNECT LUMP SUM 1 0.5 0.5 9,200.00$ 9,200.00$ 0.04% -$ 1 4,600.00$ -$ 1 4,600.00$ -$ -$ -$
<br />SS 463 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM A SYSTEM 1 1 331,000.00$ 331,000.00$ 1.35% -$ 1 331,000.00$ -$ -$ -$ -$ -$
<br />SS 463 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM B SYSTEM 1 0.5 0.5 345,000.00$ 345,000.00$ 1.41% -$ 1 172,500.00$ -$ 1 172,500.00$ -$ -$ -$
<br />2573.501 STABILIZED CONSTRUCTION EXIT LUMP SUM 1 1 17,500.00$ 17,500.00$ 0.07% 1 17,500.00$ -$ -$ -$ -$ -$ -$
<br />2573.501 EROSION CONTROL SUPERVISOR LUMP SUM 1 1 5,000.00$ 5,000.00$ 0.02% 1 5,000.00$ -$ -$ -$ -$ -$ -$
<br />265 2573.502 WATER TREATMENT TYPE SKIMMER EACH 4 4 6,000.00$ 24,000.00$ 0.10% 4 24,000.00$ -$ -$ -$ -$ -$ -$
<br />264 2573.502 WATER TREATMENT TYPE SEDIMENT TANK EACH 4 4 18,500.00$ 74,000.00$ 0.30% 4 74,000.00$ -$ -$ -$ -$ -$ -$
|