|
APPENDIX A
<br />CSAH 10 TRAIL SEGMENTS 6 & 11
<br />CITY OF MOUNDS VIEW, MN
<br />CITY PROJECT NOS: 2015-C03 & 2015-C04
<br />BMI PROJECT NO: N15.110431
<br />PRELIMINARY COST ESTIMATE
<br />DATE:10/16/2015
<br />QTY CITY COST COUNTY COST TOTAL COST QTY CITY COST COUNTY COST TOTAL COST QTY CITY COST QTY CITY COST QTY CITY COST COUNTY COST EE TOTAL PRICE
<br />1 MOBILIZATION LS $20,000.00 0.30 $6,000.00 $6,000.00 0.70 $14,000.00 $14,000.00 $0.00 $0.00 1 $20,000.00 $20,000.00
<br />2 REMOVE CONCRETE SIDEWALK SF $3.00 $0.00 $0.00 450 $1,350.00 $1,350.00 $0.00 80 $240.00 530 $1,590.00 $1,590.00
<br />3 REMOVE BITUMINOUS TRAIL SF $3.00 $0.00 $0.00 1,000 $3,000.00 $3,000.00 $0.00 2900 $8,700.00 3900 $11,700.00 $11,700.00
<br />4 REMOVE BITUMINOUS DRIVEWAY SF $3.00 540 $1,620.00 $1,620.00 580 $1,740.00 $1,740.00 $0.00 $0.00 1120 $3,360.00 $3,360.00
<br />5 REMOVE BITUMINOUS PAVEMENT SF $3.00 440 $1,320.00 $1,320.00 $0.00 $0.00 $0.00 $0.00 440 $1,320.00 $1,320.00
<br />6 REMOVE CONCRETE CURB AND GUTTER LF $10.00 80 $800.00 $800.00 250 $2,500.00 $2,500.00 $0.00 50 $500.00 380 $3,800.00 $3,800.00
<br />7 SAWING BITUMINOUS PAVEMENT LF $3.00 70 $210.00 $210.00 $0.00 $0.00 $0.00 $0.00 70 $210.00 $210.00
<br />8 SALVAGE AND REINSTALL SIGN EA $150.00 2 $300.00 $300.00 $0.00 $0.00 $0.00 $0.00 2 $300.00 $300.00
<br />9 COMMON EXCAVATION (EV) - TRAIL OR SIDEWALK CY $20.00 320 $6,400.00 $6,400.00 700 $14,000.00 $14,000.00 $0.00 $0.00 1020 $20,400.00 $20,400.00
<br />10 STREET SWEEPER WITH OPERATOR HR $125.00 5 $625.00 $625.00 5 $625.00 $625.00 $0.00 $0.00 10 $1,250.00 $1,250.00
<br />11 SKIDSTEER (BOBCAT) WITH OPERATOR HR $125.00 5 $625.00 $625.00 5 $625.00 $625.00 $0.00 $0.00 10 $1,250.00 $1,250.00
<br />12 AGGREGATE BASE, CLASS 5, 100% CRUSHED - TRAIL OR SIDEWALK TN $20.00 520 $5,200.00 $5,200.00 $10,400.00 1,150 $11,500.00 $11,500.00 $23,000.00 $0.00 $0.00 1670 $16,700.00 $16,700.00 $33,400.00
<br />13 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B) - TRAIL TN $70.00 185 $6,475.00 $6,475.00 $12,950.00 405 $14,175.00 $14,175.00 $28,350.00 $0.00 $0.00 590 $20,650.00 $20,650.00 $41,300.00
<br />14 PATCH BITUMINOUS STREET SF $3.00 200 $600.00 $600.00 730 $2,190.00 $2,190.00 $0.00 100 $300.00 1030 $3,090.00 $3,090.00
<br />15 PATCH BITUMINOUS DRIVEWAY SF $2.50 270 $675.00 $675.00 550 $1,375.00 $1,375.00 $0.00 $0.00 820 $2,050.00 $2,050.00
<br />16 PATCH GRAVEL DRIVEWAY TN $20.00 5 $100.00 $100.00 20 $400.00 $400.00 $0.00 $0.00 25 $500.00 $500.00
<br />17 12" RCP STORM SEWER, CLASS 5, 0'-10' DEEP LF $50.00 16 $800.00 $800.00 24 $1,200.00 $1,200.00 $0.00 $0.00 40 $2,000.00 $2,000.00
<br />18 12" FLARED END SECTION INCL TRASH GUARD EA $1,000.00 2 $2,000.00 $2,000.00 2 $2,000.00 $2,000.00 $0.00 $0.00 4 $4,000.00 $4,000.00
<br />19 ADJUST VALVE BOX EA $250.00 $0.00 $0.00 1 $250.00 $250.00 $0.00 $0.00 1 $250.00 $250.00
<br />20 ADJUST MH CASTING EA $400.00 1 $400.00 $400.00 $0.00 $0.00 $0.00 $0.00 1 $400.00 $400.00
<br />21 B618 CONCRETE CURB AND GUTTER LF $25.00 100 $2,500.00 $2,500.00 400 $10,000.00 $10,000.00 $0.00 50 $1,250.00 550 $13,750.00 $13,750.00
<br />22 CONCRETE PEDESTRIAN RAMP SF $5.00 450 $2,250.00 $2,250.00 800 $4,000.00 $4,000.00 $0.00 240 $1,200.00 1490 $7,450.00 $7,450.00
<br />23 TRUNCATED DOME PANEL SF $40.00 52 $2,080.00 $2,080.00 136 $5,440.00 $5,440.00 $0.00 60 $2,400.00 248 $9,920.00 $9,920.00
<br />24 TRAFFIC CONTROL LS $8,000.00 0.3 $2,400.00 $2,400.00 0.7 $5,600.00 $5,600.00 $0.00 $0.00 1 $8,000.00 $8,000.00
<br />25 LIGHTING UNIT TYPE A EA $2,500.00 8 $20,000.00 $20,000.00 19 $47,500.00 $47,500.00 14 $35,000.00 $0.00 41 $102,500.00 $102,500.00
<br />26 LIGHTING UNIT TYPE B EA $5,000.00 2 $10,000.00 $10,000.00 3 $15,000.00 $15,000.00 3 $15,000.00 $0.00 8 $40,000.00 $40,000.00
<br />27 CONDUIT AND WIRE LF $6.00 1,000 $6,000.00 $6,000.00 2,200 $13,200.00 $13,200.00 1750 $10,500.00 $0.00 4950 $29,700.00 $29,700.00
<br />28 FEED POINT EA $8,000.00 1 $8,000.00 $8,000.00 2 $16,000.00 $16,000.00 2 $16,000.00 $0.00 5 $40,000.00 $40,000.00
<br />29 LANDSCAPING LS $5,000.00 0.3 $1,500.00 $1,500.00 0.7 $3,500.00 $3,500.00 $0.00 $0.00 1 $5,000.00 $5,000.00
<br />30 TOPSOIL BORROW (LV)CY $30.00 250 $7,500.00 $7,500.00 550 $16,500.00 $16,500.00 70 $2,100.00 60 $1,800.00 930 $27,900.00 $27,900.00
<br />31 APPLICATION OF WATER FOR TURF ESTABLISHMENT MG $100.00 20 $2,000.00 $2,000.00 40 $4,000.00 $4,000.00 $0.00 $0.00 60 $6,000.00 $6,000.00
<br />32 SEED AND HYDROMULCH SY $2.00 3,400 $6,800.00 $6,800.00 7,500 $15,000.00 $15,000.00 1000 $2,000.00 400 $800.00 12300 $24,600.00 $24,600.00
<br />33 HYDRAULIC SOIL STABILIZER (TEMPORARY HYDROMULCH)AC $5,000.00 0.7 $3,500.00 $3,500.00 1.5 $7,500.00 $7,500.00 $0.00 $0.00 2.2 $11,000.00 $11,000.00
<br />34 36" ZEBRA CROSSWALK, WHITE EPOXY PAINT SF $10.00 $0.00 $0.00 270 $2,700.00 $2,700.00 $0.00 $0.00 270 $2,700.00 $2,700.00
<br />SUBTOTAL $108,680.00 $11,675.00 $120,355.00 $236,870.00 $25,675.00 $262,545.00 $80,600.00 $17,190.00 $443,340.00 $37,350.00 $480,690.00
<br />CONTINGENCY (5%)$5,420.00 $625.00 $6,045.00 $11,830.00 $1,325.00 $13,155.00 $4,000.00 $810.00 $22,060.00 $1,950.00 $24,010.00
<br />TOTAL CONSTRUCTION COST $114,100.00 $12,300.00 $126,400.00 $248,700.00 $27,000.00 $275,700.00 $84,600.00 $18,000.00 $465,400.00 $39,300.00 $504,700.00
<br />TRAIL SEGMENT 11 LIGHTING
<br />EXTENSION
<br />EDGEWOOD DRIVE
<br />CROSSING REMOVAL
<br />TOTALS
<br />PRELIMINARY COST ESTIMATE - CSAH 10 TRAIL SEGMENTS 6 & 11
<br />NO.ITEM UNITS EE UNIT PRICE TRAIL SEGMENT 6
|