|
STREET IMPROVEMENTS
<br />Item Unit EE Unit Price Quantity EE Total Price
<br />MOBILIZATION LS $75,000.00 1 $75,000.00
<br />TRAFFIC CONTROL LS $5,700.00 1 $5,700.00
<br />CLEAR AND GRUB TREE $165.00 35 $5,775.00
<br />SALVAGE SIGN PANEL EA $20.00 12 $240.00
<br />REMOVE SIGN EA $28.00 5 $140.00
<br />REMOVE BITUMINOUS DRIVEWAY SY $2.00 1,660 $3,320.00
<br />REMOVE CONCRETE DRIVEWAY SY $3.90 703 $2,741.70
<br />REMOVE CONCRETE SIDEWALK SY $1.75 15 $26.25
<br />SALVAGE MAILBOX AND POST AND DELIVER TO HOMEOWNER EA $38.00 80 $3,040.00
<br />INSTALL MAILBOX CLUSTER EA $58.00 20 $1,160.00
<br />SAWING BITUMINOUS PAVEMENT LF $3.45 350 $1,207.50
<br />RECLAIM TEST STRIP LF $5.00 100 $500.00
<br />RECLAIM BITUMINOUS PAVEMENT SY $0.60 24,000 $14,400.00
<br />COMMON EXCAVATION (P)CY $4.75 8,642 $41,047.92
<br />DISPOSAL OF UNSUITABLE SOILS CY $18.00 2,292 $41,250.00
<br />SUBGRADE EXCAVATION (EV)CY $3.35 430 $1,440.50
<br />FOUNDATION PREPARATION SY $0.75 26,150 $19,612.50
<br />AGGREGATE BASE, CLASS 5 TN $9.00 4,050 $36,450.00
<br />AGGREGATE BASE, CLASS 5 - SIDEWALK TN $12.50 1 $7.56
<br />SELECT GRANULAR BORROW CY $13.00 1,100 $14,300.00
<br />MODULAR BLOCK RETAINING WALL SF $22.00 300 $6,600.00
<br />B618 CONCRETE CURB AND GUTTER LF $10.90 15,150 $165,135.00
<br />7" COMMERCIAL CONCRETE DRIVEWAY APRON SY $54.00 150 $8,100.00
<br />6" RESIDENTIAL CONCRETE DRIVEWAY APRON SY $45.00 1,779 $80,055.00
<br />4" CONCRETE SIDEWALK SF $3.80 15 $57.00
<br />PATCH BITUMINOUS DRIVEWAY SY $21.50 585 $12,577.50
<br />PATCH DRIVEWAY WITH CLASS 2, 100% CRUSHED LIMEROCK SY $6.75 79 $533.25
<br />TYPE LV 3 NON WEARING COURSE MIXTURE (B)TN $60.00 2,240 $134,400.00
<br />BITUMINOUS MATERIAL FOR TACK COAT GAL $2.25 1,040 $2,340.00
<br />TYPE LV 3 WEARING COURSE MIXTURE (B)TN $61.00 1,830 $111,630.00
<br />ADJUST MANHOLE CASTING, INCL NEW HDPE ADJ RINGS EA $372.00 30 $11,160.00
<br />ADJUST VALVE BOX EA $268.00 32 $8,576.00
<br />4" PERFORATED POLYETHYLENE PIPE LF $10.25 150 $1,537.50
<br />CONNECT DRAIN TILE TO STRUCTURE - MACHINE CORE EA $313.00 2 $626.00
<br />SAW AND SEAL LF $1.70 5,760 $9,792.00
<br />INSTALL SIGN AND POST EA $37.00 17 $629.00
<br />INSTALL STREET NAME SIGN POST EA $42.00 9 $378.00
<br />TOPSOIL BORROW (LV)CY $13.10 1,050 $13,755.00
<br />SODDING, MINERAL TYPE SY $2.50 8,930 $22,325.00
<br />APPLICATION OF WATER FOR TURF ESTABLISHMENT MG $23.60 50 $1,180.00
<br />WATER FOR DUST CONTROL 1000 GAL $26.30 50 $1,315.00
<br />PROTECTION OF CATCH BASIN, NON-PAVED STREET EA $168.00 4 $672.00
<br />PROTECTION OF CATCH BASIN, PAVED STREET EA $213.00 23 $4,899.00
<br />STREET SWEEPER WITH OPERATOR HR $120.00 41 $4,902.13
<br />SKIDSTEER (BOBCAT) WITH OPERATOR HR $100.00 41 $4,085.11
<br />REPLACE TREE TREE $300.00 18 $5,400.00
<br />$880,018.42
<br />$43,981.58
<br />$924,000.00
<br />$249,500.00
<br />$1,173,500.00
<br />TOTAL STREETS CONSTRUCTION COST ESTIMATE
<br />TOTAL STREETS COST ESTIMATE
<br />Prepared July 8, 2009
<br />UPDATED PRELIMINARY COST ESTIMATES
<br />PROJECT NO. 000435-08132-0
<br />AREA B STREET AND UTILITY IMPROVEMENT PROJECT
<br />MOUNDS VIEW, MINNESOTA
<br />SUBTOTAL STREETS COSTRUCTION COST ESTIMATE
<br />+5% CONSTRUCTION CONTINGENCY
<br />+27% ENGR, FISCAL, LEGAL & ADMIN
<br />Page 1
|