|
.11111 .1.111111111111.111.1
<br /> f
<br /> MOUNDS VIEW,MN
<br /> SPRING LAKE ROAD/CO.RD.I IMPROVEMENTS
<br /> ENGINEERS ESTIMATE
<br /> S.A.P.146-
<br /> SEH FILE A-MOUND9706 III
<br /> TOTAL TOTAL
<br /> (30'WIDE) (26'WIDE)
<br /> EST. EST.
<br /> ITEM NO. ITEM UNITS UNIT PRICE QUANT TOTAL QUANT TOTAL
<br /> 2021.501 MOBILIZATION L.S. 27,000.00 1 27,000.00 1 27,000.00
<br /> 2101.511 CLEARING AND GRUBBING L.S. 8,500.00 1 10,000.00 1 8,500.00'
<br /> 2104.511 SAW CONCRETE PAVEMENT L.F. 6.00 167 1,002.00 167 1,002.00
<br /> 2104.513 SAW BITUMINOUS PAVEMENT L.F. 3.25 1890 6,142.50 1890 6,142.50'
<br /> 2104.523 SALVAGE SIGN PANELS&POSTS L.S. 5,000.00 1 5,000.00 1 5,000.00
<br /> 2105.501 COMMON EXCAVATION (P) C.Y. 6.25 21960 137,250.00 19298 120,612.50
<br /> 2105.511 COMMON CHANNEL EXCAVATION C.Y. 3.00
<br /> 2105.525 TOPSOIL BORROW (LV) C.Y. 6.50 1525 9,912.50 1525 9,912.50'
<br /> 2130.501 WATER MGAL 25.00 15 375.00 15 375.00
<br /> 2211.501 AGGREGATE BASE CLASS 5,100%CRUSHED TON 9.00 14850 133,650.00 13197 118,773.00
<br /> 2331.508 TYPE 41 WEARING COURSE MIXTURE TON 24.00 3823 91,752.00 3296 79,104.00'
<br /> 2331.514 TYPE 31 BASE COURSE MIXTURE TON 24.00 3823 91,752.00 3296 79,104.00
<br /> 2331.518 TYPE 41 BIT.MIXTURE FOR PATCHING TON 70.00 130 9,100.00 130 9,100.00
<br /> 2357.502 BITUMINOUS MATERIAL FOR TACK GAL 1.00 1580 1,580.00 1362 1,362.00
<br /> 0503.602 CONNECT TO EXIST.STORM SEWER EACH 175.00 7 1,225.00 7 1,225.00
<br /> 30"RC PIPE-ARCH APRON W/TRASH GUARD EACH 1,500.00 1 1,500.00 1 1,500.00
<br /> 2503.521 22"SPAN RC PIPE-ARCH SEWER CL IV L.F. 38.00 760 28,880.00 760 28,880.00
<br /> 2503.521 29"SPAN RC PIPE-ARCH SEWER CL III L.F. 50.00 415 20,750.00 415 20,750.00
<br /> 2503.521 36"SPAN RC PIPE-ARCH SEWER CL III L.F. 62.00 230 14,260.00 230 14,260.00
<br /> 2503.541 12"RC PIPE SEWER DESIGN 3006 CL IV L.F. 20.00 445 8,900.00 445 8,900.00
<br /> 2503,541 18"RC PIPE SEWER DESIGN 3006 CL IV L.F. 23.00 390 8,970.00 390 8,970.00
<br /> 0504.602 ADJUST VALVE BOX EACH 140.00 31 4,340.00 31 4,340.00
<br /> 0504.602 CONNECT TO EXISTING WATER MAIN EACH 175.00 1 175.00 1 175.00
<br /> 0504.602 6"GATE VALVE AND BOX EACH 440.00 2 880.00 2 880.00
<br /> 0504.602 HYDRANT EACH 1,500.00 1 1,500.00 1 1,500.00
<br /> 0504.603 6"DIP WATER MAIN L.F. 21.00 670 14,070.00 670 14,070.00
<br /> 0504.620 DUCTILE IRON FITTINGS LBS 2.10 145 304.50 145 304.50
<br /> 1°CORPORATION STOP EACH 75.00 5 375.00 5 375.00 •
<br /> 1"CURB STOP AND BOX EACH 45.00 5 225.00 5 225.00
<br /> 1"COPPER L.F. 10.00 150 1,500.00 150 1,500.00
<br /> STORM CEPTOR SYSTEM L.S. 45,500.00 1 45,500.00 1 45,500.00
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN X EACH 1,250.00 21 26,250.00 21 26,250.00
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN B-1 EACH 1,000.00 6 6,000.00 6 6,000.00
<br /> 2506.503 RECONSTRUCT MANHOLE L.F. 300.00 3.5 1,050.00 3.5 1,050.00
<br /> 2506.516 CASTING ASSEMBLY R-3067 EACH 260.00 21 5,460.00 21 5,460.00
<br /> 2506.516 CASTING ASSEMBLY R-1733 EACH 290.00 6 1,740.00 6 1,740.00
<br /> 2506.522 ADJUST RING AND FRAME CASTING EACH 160.00 62 9,920.00 62 9,920.00
<br /> 2511.501 RANDOM RIP RAP CLASS III C.Y. 65.00 31.6 2,054.00 31.6 2,054.00
<br /> 2511.515 GEOTEXTILE FILTER TYPE III S.Y. 1.75 51 89.25 51 89.25
<br /> 2521.501 4"CONCRETE SIDEWALK S.F. 1.95 50260 98,007.00 50260 98,007.00
<br /> 2"BIT.TRAIL S.F. 0.80 19280 15,424.00 19280 15,424.00
<br /> 2531.501 CONCRETE CURB AND GUTTER DESIGN 8618 L.F. 6.40 19016 121,702.40
<br /> 2531.501 CONCRETE CURB AND GUTTER DESIGN D418 L.F. 6.40 19016 121,702.40
<br /> 2531.507 6"CONCRETE DRIVEWAY PAVEMENT S.Y. 27.00 1165 31,455.00 1165 31,455.00
<br /> 0563.601 TRAFFIC CONTROL L.S. 9,000.00 1 9,000.00 1 9,000.00
<br /> 0564.602 INSTALL SALVAGED SIGN PANELS&POSTS L.S. 5,000.00 1 5,000.00 1 5,000.00
<br /> 0564.603 STRIPING L.S. 12,000.00 1 12,000.00 1 12,000.00
<br /> 2564.531 F&I SIGN PANEL,TYPE"C" L.S. 10,000.00 1 10,000.00 1 10,000.00
<br /> 2571.501 FURNISH AND PLANT TREE L.S. 20,000.00 1 20,000.00 1 20,000.00
<br /> 2573.501 BALE CHECK EACH 7.00 120 840.00 120 840.00
<br /> 2573.502 SILT FENCE,HEAVY DUTY L.F. 4.00 1800 7,200.00 1800 7,200.00
<br /> 2575.501 SEEDING ACRE 2,700.00 0.75 2,025.00 0.75 2,025.00
<br /> 2575.502 SEED MIXTURE SPECIAL POUND 5.00 60 300.00 60 300.00
<br /> 2575.505 SOD TYPE LAWN S.Y. 2.20 29085 63,987.00 29085 63,987.00
<br /> 2575.511 MULCH MATERIAL,TYPE 1 TON 275.00 1.5 412.50 1.5 412.50
<br /> 2575.519 DISC ANCHORING ACRE 300.00 0.75 225.00 0.75 225.00
<br /> 2575.523 WOOD FIBER BLANKET,TYPE HIGH VELOCITY S.Y. 1.75 850 1,487.50 850 1,487.50
<br /> 2575.532 COMMERICAL FERTILIZER,ANALYSIS 10-10-10 POUND 0.60 300 180.00 300 180.00
<br /> SUBTOTAL $1,129,679.15 $1,071,150.65
<br /> 10%CONTINGENCIES 112,967.92 107,115.07
<br /> ESTIMATED CONSTRUCTION $1,242,647.07 $1,178,265.72
<br /> 25%PROJECT COSTS 310,661.77 294,566.43
<br /> TOTAL PROJECT COSTS $1,553,308.84 $1,472,832.15
<br /> PAGE NO.1 A-MOUND9706
<br />
|