|
ATTACHMENT A
<br />COUNTY ROAD 10 CORRIDOR IMPROVEMENT PROGRAM
<br />TRAIL SEGMENTS 1-5
<br />COST ESTIMATE
<br />CITY OF MOUNDS VIEW
<br />FILE N0.435-06-119
<br />TRAIL SEGMENT 1 -COUNTY ROAD H TO WOODALE DRIVE
<br />NO. DESCRIPTION
<br />1 MOBILIZATION
<br />2 CLEARING
<br />3 GRUBBING
<br />4 REMOVE CURB AND GUTTER
<br />5 REMOVE CONCRETE WALK
<br />6 REMOVE METAL APRON
<br />7 COMMON EXCAVATION (P)
<br />8 GRANULAR BORROW
<br />9 GEOTEXTILE FABRIC TYPE V
<br />10 AGGREGATE BASE CLASS 5 MOD
<br />11 TYPE LV 4 WEARING COURSE MIXTURE (B)
<br />12 BITUMINOUS DRIVEWAY REPAIR
<br />13 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />14 BITUMINOUS MATERIAL FOR TACK COAT
<br />15 15" RC PIPE CULVERT CLASS V
<br />16 15" RC PIPE APRON
<br />17 CONST. DRAINAGE STRUCTURE, 4' DIA MH
<br />18 4" CONCRETE WALK
<br />19 6" CONCRETE WALK
<br />20 CONCRETE CURB & GUTTER DESIGN 8618
<br />21 TRUNCATED DOME PANEL
<br />22 LIGHTING UNIT TYPE SPECIAL 1
<br />23 LIGHTING UNIT TYPE SPECIAL 2
<br />24 CONDUIT SYSTEM (LIGHTING) TYPE 1
<br />25 SERVICE CABINET
<br />26 TRAFFIC CONTROL
<br />27 ZEBRA CROSSWALK WHITE-EPOXY
<br />28 PERENNIAL 1 GAL CONT
<br />29 DECIDUOUS SHRUB NO 2 CONT
<br />30 LANDSCAPE EDGING, METAL
<br />31 MODULAR BLOCK RETAINING WALL
<br />32 SEEDING, INCL SEED, MULCH AND DISK ANCHOR
<br />33 SEEDING, TYPE 2
<br />34 NATIVE SEEDING MAINTENANCE
<br />35 SILT FENCE, TYPE MACHINE SLICED
<br />36 STORM DRAIN INLET PROTECTION
<br />37 CLEAN PIPE CULVERT
<br />38 CULVERT PROTECTION
<br />39 RANDOM RIPRAP CLASS II
<br />40 SODDING TYPE LAWN
<br />41 EROSION CONTROL BLANKETS CATEGORY 3
<br />UNIT QUANTITY UNIT PRICE TOTAL PRICE
<br />LUMP SUM 1 $12,000.00 $12,000.00
<br />ACRE 1.1 $4,500.00 $4,741.00
<br />ACRE 1.1 $4,200.00 $4,425.00
<br />LIN FT 120 $7.10 $852.00
<br />SQ FT 160 $4.50 $720.00
<br />EACH 2 $100.00 $200.00
<br />CU YD 1620 $15.00 $24,300.00
<br />TN 1640 $13.00 $21,320.00
<br />SQ YD 350 $2.50 $875.00
<br />TON 630 $18.50 $11,655.00
<br />TON 190 $76.00 $14,440.00
<br />SF 185 $25.00 $4,620.00
<br />LIN FT 84 $3.75 $315.00
<br />GALLON 80 $1.50 $120.00
<br />LIN FT 50 $32.00 $1,600.00
<br />EACH 1 $240.00 $240.00
<br />EACH t $2,000.00 $2,000.00
<br />SQ FT 25 $5.50 $137.50
<br />SQ FT 480 $6.75 $3,240.00
<br />LIN FT 120 $27.00 $3,240.00
<br />SQ FT 48 $31.00 $1,488.00
<br />EACH 3 $4,300.00 $12,900.00
<br />EACH 15 $1,800.00 $27,000.00
<br />LUMP SUM 1 $10,000.00 $10,000.00
<br />EACH 1 $6,000.00 $6,000.00
<br />LUMP SUM 1 $4,000.00 $4,000.00
<br />SQ FT 180 $14.00 $2,520.00
<br />PLANT 130 $13.50 $1,755.00
<br />SHRUB 12 $40.00 $480.00
<br />LIN FT 75 $5.50 $412.50
<br />SQ YD 70 $230.00 $16,100.00
<br />AC 1.1 $2,300.00 $2,532.53
<br />AC 0.1 $9,000.00 $826.00
<br />LUMP SUM 1 $8,000.00 $8,000.00
<br />LIN FT 200 $2.25 $450.00
<br />EACH 1 $250.00 $250.00
<br />EACH 4 $250.00 $1,000.00
<br />EACH 4 $350.00 $1,400.00
<br />CU YD 4 $100.00 $400.00
<br />SQ YD 640 $4.40 $2,816.00
<br />SQYD 2050 $2.00 $4,100.00
<br /> Sub-Total Segment 1 $215,470.53
<br /> Constru ction Contingency (5%) $10,773.53
<br /> Total Construction Cost -Segment 1 $226,244.06
<br /> Engr, Fiscal, &Admin (27%) $61,085.90
<br /> Total Segment 1 Cost $287,329.96
<br />A-1
<br />
|