|
165TH AVENUE NW & JARVIS STREET NW - 36' ROADWAY
<br />PRELIMINARY COST ESTIMATE
<br />STA. 12+48 TO STA. 139+10
<br />CITY OF ELK RIVER
<br />NO.
<br />ITEM UNITS QTY UNIT PRICE TOTAL PRICE
<br />STREETS
<br />1 MOBILIZATION LUMP SUM 1.00 $50,000.00 $50,000.00
<br />2 TRAFFIC CONTROL LUMP SUM 1.00 $15,000.00 $15,000.00
<br />3 RECLAIM BITUMINOUS PAVEMENT (8") SQ YD 30952 $4.00 $123,808.00
<br />4 SUBGRADE EXCAVATION CU YD 10208 $3.50 $35,728.00
<br />5 COMMON EXCAVATION CU YD 26565 $2.00 $53,130.00
<br />6 POND EXCAVATION CU YD 5000 $8.00 $40,000.00
<br />7 GRANULAR BORROW (LV) CU YD 4500 $5.00 $22,500.00
<br />8 AGGREGATE BASE CLASS 5 TON 29503 $11.00 $324,533.00
<br />9 TYPE SP 12.5 WEARING COURSE MIX (4,E) - 2" TON 5554 $75.00 $416,550.00
<br />10 TYPE SP 12.5 NON WEARING COURSE MIX (4,B) - 2.5" TON 6942 $70.00 $485,940.00
<br />11 TACK COAT GA 4381 $5.00 $21,905.00
<br />12 REMOVE & REPLACE DRIVEWAYS EA 40 $800.00 $32,000.00
<br />13 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 25324 $11.00 $278,564.00
<br />14 COMMON TOPSOIL BORROW CU YD 9910 $15.00 $148,650.00
<br />15 SODDING TYPE LAWN SQ YD 20000 $3.50 $70,000.00
<br />16 STRIPING AND SIGNAGE LUMP SUM 1 $15,000.00 $15,000.00
<br />17 SILT FENCE LIN FT 27800 $2.00 $55,600.00
<br />18 TREE REMOVAL ACRE 3.0 $10,000.00 $30,000.00
<br />19 REMOVE & REPLACE LANDSCAPING LUMP SUM 1 $12,000.00 $12,000.00
<br />20 LAND ACQUISITION SQ FT 10000 $4.00 $40,000.00
<br />21 SEED, FERTILIZER & MULCH ACRE 11 $2,500.00 $27,500.00
<br />SUBTOTAL STREETS COST $2,298,400.00
<br />10% CONTINGENCIES $229,800.00
<br />TOTAL STREETS COST $2,528,200.00
<br />INDIRECT COSTS (10%) $252,900.00
<br />TOTAL STREETS COST $2,781,100.00
<br />STORM SEWER
<br />1 REMOVE CULVERT LIN FT 1172 $10.00 $11,720.00
<br />2 REMOVE DRAINAGE STRUCTURE EACH 2 $400.00 $800.00
<br />3 CONNECT TO EXISTING EACH 3 $300.00 $900.00
<br />4 CONST DRAINAGE STRUCTURE DESIGN G LIN FT 72 $310.00 $22,320.00
<br />5 CONST DRAINAGE STRUCTURE DES 48-4022 LIN FT 118 $300.00 $35,400.00
<br />6 CASTINGS EACH 38 $700.00 $26,600.00
<br />7 12" RC PIPE CULVERT LIN FT 2108 $32.00 $67,456.00
<br />8 15" RC PIPE CULVERT LIN FT 29 $30.00 $870.00
<br />9 18" RC PIPE CULVERT LIN FT 288 $35.00 $10,080.00
<br />10 24" RC PIPE CULVERT LIN FT 64 $36.00 $2,304.00
<br />11 12" RC PIPE APRON EACH 3 $600.00 $1,800.00
<br />12 15" RC PIPE APRON EACH 1 $500.00 $500.00
<br />13 18" RC PIPE APRON EACH 1 $650.00 $650.00
<br />14 24" RC PIPE APRON EACH 2 $700.00 $1,400.00
<br />15 RANDOM RIPRAP CLASS IV CU YD 75 $90.00 $6,750.00
<br />16 STORM DRAIN INLET PROTECTION EACH 38 $150.00 $5,700.00
<br />17 SPILLWAYS EACH 56 $800.00 $44,800.00
<br />18 DRIVEWAY CULVERT 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 />
|