|
165TH AVENUE NW & JARVIS STREET NW - NO TRAIL OPTION
<br />PRELIMINARY COST ESTIMATE
<br />STA. 12+48 TO STA. 139+10
<br />CITY OF ELK RIVER
<br />NO. ITEM
<br />UNITS QTY UNIT PRICE TOTAL PRICE
<br />STREETS
<br />1 MOBILIZATION
<br />2 TRAFFIC CONTROL
<br />3 RECLAIM BITUMINOUS PAVEMENT (8")
<br />4 SUBGRADE EXCAVATION
<br />5 COMMON EXCAVATION
<br />6 POND EXCAVATION
<br />7 GRANULAR BORROW (LV)
<br />8 AGGREGATE BASE CLASS 5
<br />9 TYPE SP 12.5 WEARING COURSE MIX (4,E) - 2"
<br />10 TYPE SP 12.5 NON WEARING COURSE MIX (4,B) - 2.5"
<br />11 TACK COAT
<br />12 REMOVE & REPLACE DRIVEWAYS
<br />13 CONCRETE CURB & GUTTER DESIGN B618
<br />14 COMMON TOPSOIL BORROW
<br />15 SODDING TYPE LAWN
<br />16 STRIPING AND SIGNAGE
<br />17 SILT FENCE
<br />18 TREE REMOVAL
<br />19 REMOVE & REPLACE LANDSCAPING
<br />20 LAND ACQUISITION
<br />21 SEED, FERTILIZER & MULCH
<br />STORM SEWER
<br />1 REMOVE CULVERT
<br />2 REMOVE DRAINAGE STRUCTURE
<br />3 CONNECT TO EXISTING
<br />4 CONST DRAINAGE STRUCTURE DESIGN G
<br />5 CONST DRAINAGE STRUCTURE DES 48-4022
<br />6 CASTINGS
<br />7 12" RC PIPE CULVERT
<br />8 15" RC PIPE CULVERT
<br />9 18" RC PIPE CULVERT
<br />10 24" RC PIPE CULVERT
<br />11 12" RC PIPE APRON
<br />12 15" RC PIPE APRON
<br />13 18" RC PIPE APRON
<br />14 24" RC PIPE APRON
<br />15 RANDOM RIPRAP CLASS IV
<br />16 STORM DRAIN INLET PROTECTION
<br />17 SPILLWAYS
<br />18 DRIVEWAY CULVERT
<br />LUMP SUM 1.00 $50,000.00 $50,000.00
<br />LUMP SUM 1.00 $15,000.00 $15,000.00
<br />SQ YD 30952 54 00 5123 808 00
<br />CU YD 9074 5350 $31,759.00
<br />CU YD 20250 $2.00 $40,500.00
<br />CU YD 5000 $8.00 $40,000.00
<br />CU YD 4000 55 00 $20,000 00
<br />TON 26225 $11.00 $288,475.00
<br />TON 4937 $75.00 $370,275.00
<br />TON 6171 $70.00 $431,970.00
<br />GA 4100 $5.00 $20,500.00
<br />EA 40 $800.00 $32,000.00
<br />LIN FT 25324 $11.00 $278,564.00
<br />CU YD 9910 $15.00 $148,650.00
<br />SQ YD 20000 $3.50 $70,000.00
<br />LUMP SUM 1 $15,000.00 $15,000.00
<br />LIN FT 27800 $2.00 $55,600.00
<br />ACRE 3.0 $10,000.00 $30,000.00
<br />LUMP SUM 1 $12,000.00 $12,000.00
<br />SQ FT 10000 $4.00 $40,000.00
<br />ACRE 11 $2,500.00 $27,500.00
<br />SUBTOTAL STREETS COST $2,141,600.00
<br />10% CONTINGENCIES $214,200.00
<br />TOTAL STREETS COST $2,355,800.00
<br />INDIRECT COSTS (10%) $235,600.00
<br />TOTAL STREETS COST $2,591,400.00
<br />LIN FT 1172 $10.00 $11,720.00
<br />EACH 2 $400.00 $800.00
<br />EACH 3 $300 00 $900 00
<br />UN FT 72 $310 00 $22,320.00
<br />LIN FT 118 $300.00 $35,400.00
<br />EACH 38 $700.00 $26,600.00
<br />LIN FT 2108 $32.00 $67456.00
<br />LIN FT 29 $30.00 $870 00
<br />LIN FT 288 $35.00 $10,080.00
<br />LIN FT 64 $36.00 $2,304.00
<br />EACH 3 $600.00 $1,800.00
<br />EACH 1 $500.00 $500.00
<br />EACH 1 $650.00 $650.00
<br />EACH 2 $700.00 $1,400.00
<br />CU YD 75 $90.00 $6,750.00
<br />EACH 38 $150.00 $5,700.00
<br />EACH 56 $800.00 $44,800.00
<br />LIN FT 1000 $25.00 $25,000.00
<br />SUBTOTAL STORM SEWER COST $265,100.00
<br />10% CONTINGENCIES $26,500.00
<br />TOTAL STORM SEWER COST $291,600.00
<br />INDIRECT COSTS (10%) $29,200.00
<br />TOTAL STORM SEWER COST $320,800.00
<br />
|