|
165TH AVENUE NW & JARVIS STREET NW
<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 BITUMINOUS TRAIL (10')
<br />14 CONCRETE CURB & GUTTER DESIGN B618
<br />15 COMMON TOPSOIL BORROW
<br />16 SODDING TYPE LAWN
<br />17 STRIPING AND SIGNAGE
<br />18 SILT FENCE
<br />19 TREE REMOVAL
<br />20 REMOVE & REPLACE LANDSCAPING
<br />21 LAND ACQUISITION
<br />22 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 12" RC PIPE APRON
<br />11 15" RC PIPE APRON
<br />12 18" RC PIPE APRON
<br />13 RANDOM RIPRAP CLASS IV
<br />14 STORM DRAIN INLET PROTECTION
<br />LUMP SUM 1.00 $50,000.00
<br />LUMP SUM 1.00 $15,000.00
<br />SQ YD 30952 $4.00
<br />CU YD 10370 $3.50
<br />CU YD 21146 $2.00
<br />CU YD 5000 $8.00
<br />CU YD 33990 $5.00
<br />TON 31482 $11.00
<br />TON 4937 $75.00
<br />TON 6171 $70.00
<br />GA 4100 $5.00
<br />EA 40 $800.00
<br />TON 1780 $100.00
<br />LIN FT 25324 $11.00
<br />CU YD 9910 $15.00
<br />SQ YD 20000 $3.50
<br />LUMP SUM 1 $15,000.00
<br />LIN FT 27800 $2.00
<br />ACRE 3.0 $10,000.00
<br />LUMP SUM 1 $12,000.00
<br />SQ FT 10000 $4.00
<br />ACRE 11 $2,500.00
<br />SUBTOTAL STREETS COST
<br />10% CONTINGENCIES
<br />TOTAL STREETS COST
<br />INDIRECT COSTS (10%)
<br />TOTAL STREETS COST
<br />LIN FT 1172 $10.00
<br />EACH 2 $400.00
<br />EACH 3 $300.00
<br />LIN FT 122 $310.00
<br />LIN FT 181 $300.00
<br />EACH 75 $700.00
<br />LIN FT 6320 $32.00
<br />LIN FT 1692 $30.00
<br />LIN FT 1661 $35.00
<br />EACH 10 $600.00
<br />EACH 3 $500.00
<br />EACH 4 $650.00
<br />CU YD 225 $90.00
<br />EACH 75 $150.00
<br />SUBTOTAL STORM SEWER COST
<br />10% CONTINGENCIES
<br />TOTAL STORM SEWER COST
<br />INDIRECT COSTS (10%)
<br />TOTAL STORM SEWER COST
<br />$50,000.00
<br />$15,000.00
<br />$123,808.00
<br />$36,295.00
<br />$42,292.00
<br />$40,000.00
<br />$169,950.00
<br />$346,302.00
<br />$370,275.00
<br />$431,970.00
<br />$20,500.00
<br />$32,000.00
<br />$178,000.00
<br />$278,564.00
<br />$148,650.00
<br />$70,000.00
<br />$15,000.00
<br />$55,600.00
<br />$30,000.00
<br />$12,000.00
<br />$40,000.00
<br />$27,500.00
<br />$2,533,700.00
<br />$253,400.00
<br />$2,787,100.00
<br />$278,700.00
<br />$3,065,800.00
<br />$11,720.00
<br />$800.00
<br />$900.00
<br />$37,820.00
<br />$54,300.00
<br />$52,500.00
<br />$202,240.00
<br />$50,760.00
<br />$58,135.00
<br />$6,000.00
<br />$1,500.00
<br />$2,600.00
<br />$20,250.00
<br />$11,250.00
<br />$510,800.00
<br />$51,100.00
<br />$561,900.00
<br />$56,200.00
<br />$618,100.00
<br />
|