|
20-01 Variolite Street Reconstruction: Preliminary Engineer's Estimate
<br />Street Improvements
<br />Item
<br />No.
<br />MnDOT
<br />No.
<br />Item Description
<br />Unit
<br />Quantity
<br />Price
<br />Extension
<br />1
<br />2021.501
<br />Mobilization (5%)
<br />LS
<br />1
<br />$ 99,000.00
<br />$ 99,000.00
<br />2
<br />2101.502
<br />Clearing Tree
<br />TREE
<br />4
<br />$ 500.00
<br />$ 2,000.00
<br />3
<br />2101.507
<br />Grubbing Tree
<br />TREE
<br />4
<br />$ 500.00
<br />$ 2,000.00
<br />4
<br />2104.501
<br />Remove Pipe Culverts
<br />LF
<br />470
<br />$ 15.00
<br />$ 7,050.00
<br />5
<br />2104.502
<br />Remove Manhole (Sanitary)
<br />EA
<br />2
<br />$ 2.000.00
<br />$ 4,000.00
<br />6
<br />2104.503
<br />Remove Concrete Pavement -Driveway
<br />SF
<br />250
<br />$ 1.25
<br />$ 312.50
<br />7
<br />2104.503
<br />Remove Pipe (Sanitary)
<br />LF
<br />33
<br />$ 20.00
<br />$ 660.00
<br />8
<br />2104.505
<br />Remove Bituminous Pavement -Driveway
<br />SY
<br />110
<br />$ 5.00
<br />$ 550.00
<br />9
<br />2104.505
<br />Remove Bituminous Pavement -Bituminous Trail
<br />SY
<br />600
<br />$ 5.00
<br />$ 3,000.00
<br />10
<br />2104.505
<br />Remove Gravel Pavement -Driveway
<br />SY
<br />210
<br />$ 4.50
<br />$ 945.00
<br />12
<br />2104.511
<br />Sawing Concrete Pavement -Full Depth
<br />LF
<br />40
<br />$ 5.00
<br />$ 200.00
<br />13
<br />2104.513
<br />Sawing Bituminous Pavement -Full Depth
<br />LF
<br />800
<br />$ 3.00
<br />$ 2,400.00
<br />14
<br />2104.523
<br />Salvage Mail Box Support
<br />EA
<br />12
<br />$ 150.00
<br />$ 1,800.00
<br />15
<br />2104.523
<br />Temporary Mail Box Cluster
<br />EA
<br />4
<br />$ 400.00
<br />$ 1,600.00
<br />16
<br />2105.501
<br />Common Excavation (EV)
<br />CY
<br />1,650
<br />$ 15.00
<br />$ 24,750.00
<br />19
<br />2112.501
<br />Subgrade Preparation
<br />RDST
<br />119
<br />$ 300.00
<br />$ 35,700.00
<br />20
<br />2118.502
<br />Aggregate Surfacing, Class V Modified (LV) -Driveways
<br />CY
<br />30
<br />$ 50.00
<br />$ 1,500.00
<br />21
<br />2130.501
<br />Water
<br />MGAL
<br />400
<br />$ 50.00
<br />$ 20,000.00
<br />22
<br />2211.503
<br />Aggregate Base Class V Modified (CV)
<br />(Recycled FDR Acceptable)
<br />CY
<br />3,120
<br />$ 20.00
<br />$ 62,400.00
<br />23
<br />2215.501
<br />Stabilized Full Depth Reclamation
<br />SY
<br />38,352
<br />$ 2.75
<br />$ 105,468.00
<br />24
<br />2215.501
<br />Bituminous Pavement Reclamation -Full Depth
<br />SY
<br />18,846
<br />$ 1.25
<br />$ 23,557.50
<br />25
<br />2232.501
<br />Mill Bituminous Pavement
<br />SY
<br />160
<br />$ 10.00
<br />$ 1,600.00
<br />26
<br />2331.607
<br />Haul Bit Pavement Reclamation (LV)
<br />CY
<br />1,600
<br />$ 12.00
<br />$ 19,200.00
<br />27
<br />2331.609
<br />Bituminous Material for Mixture (Assume 4%)
<br />TON
<br />500
<br />$ 600.00
<br />$ 300,000.00
<br />28
<br />2357.502
<br />Bituminous Material for Tack Coat
<br />GAL
<br />3,733
<br />$ 3.75
<br />$ 13,998.75
<br />29
<br />2360.501
<br />Type SP 9.5 Wearing Course Mixture (SPWEA340C) (2.0")
<br />TON
<br />6,160
<br />$ 90.00
<br />$ 554,400.00
<br />30
<br />2360.501
<br />Type SP 9.5 Wearing Course Mixture (SPWEA340C) (2.0")
<br />Driveways
<br />TON
<br />15
<br />$ 150.00
<br />$ 2,250.00
<br />31
<br />2360.501
<br />Type SP 9.5 Wearing Course Mixture (SPWEA340C) (2.5")
<br />10' Bituminous Trail
<br />TON
<br />45
<br />S 120.00
<br />$ 5,400.00
<br />32
<br />2360.502
<br />Type 12.5 Non Wearing Course Mixture (SPNWB330C) (2.0")
<br />TON
<br />6,450
<br />$ 85.00
<br />$ 548,250.00
<br />33
<br />2411.604
<br />Modular Block Retaining Wall
<br />SY
<br />30
<br />$ 150.00
<br />$ 4,500.00
<br />57
<br />2521.501
<br />6" Concrete Walk
<br />SF
<br />1,331
<br />$ 16.00
<br />$ 21,296.00
<br />58
<br />2531.501
<br />Concrete Curb & Gutter Design B418
<br />LF
<br />550
<br />$ 30.00
<br />$ 16,500.00
<br />59
<br />2531.507
<br />6" Concrete Driveway Pavement
<br />SF
<br />250
<br />$ 13.50
<br />$ 3,375.00
<br />60
<br />2531.607
<br />Concrete Bullnose
<br />SF
<br />37
<br />$ 10.00
<br />$ 370.00
<br />62
<br />2531.618
<br />Truncated Domes
<br />SF
<br />208
<br />$ 50.00
<br />$ 10,400.00
<br />63
<br />2540.601
<br />Landscape Restoration
<br />LS
<br />1
<br />$ 10,000.00
<br />$ 10,000.00
<br />64
<br />2540.602
<br />Install Mail Box Support
<br />EA
<br />12
<br />$ 75.00
<br />$ 900.00
<br />65
<br />2563.601
<br />Traffic Control
<br />LS
<br />1
<br />$ 20,000.00
<br />$ 20,000.00
<br />66
<br />2573.502
<br />Silt Fence, Type MS
<br />LF
<br />13,000
<br />$ 2.50
<br />$ 32,500.00
<br />67
<br />2573.530
<br />Storm Drain Inlet Protection
<br />EA
<br />5
<br />$ 200.00
<br />$ 1,000.00
<br />68
<br />2573.533
<br />Sediment Control Log Type Straw
<br />LF
<br />2,600
<br />$ 3.00
<br />$ 7,800.00
<br />69
<br />2574.508
<br />Fertilizer Type 3
<br />LBS
<br />500
<br />$ 1.25
<br />$ 625.00
<br />70
<br />2574.525
<br />Topsoil (LV)
<br />CY
<br />1,650
<br />$ 30.00
<br />$ 49,500.00
<br />71
<br />2575.501
<br />Hydroseeding
<br />ACRE
<br />4.88
<br />$ 5,000.00
<br />$ 24,400.00
<br />72
<br />2575.502
<br />Seed Mixture 25-151
<br />LBS
<br />600
<br />$ 3.50
<br />$ 2,100.00
<br />73
<br />2575.505
<br />Sodding Type Lawn
<br />SY
<br />100
<br />$ 7.00
<br />$ 700.00
<br />74
<br />2575.562
<br />Hydraulic Matrix Type Mulch
<br />LBS
<br />10,000
<br />$ 1.00
<br />$ 10,000.00
<br />75
<br />2582.502
<br />24" Solid Line Yellow - Epoxy
<br />LF
<br />200
<br />$ 10.00
<br />$ 2,000.00
<br />76
<br />2582.502
<br />4" Double Solid Line Yellow -Epoxy
<br />LF
<br />4,170
<br />$ 0.75
<br />$ 3,127.50
<br />77
<br />2582.502
<br />4" Solid Line White -Epoxy
<br />LF
<br />24,025
<br />$ 0.50
<br />$ 12,012.50
<br />78
<br />2582.502
<br />4" Broken Line Yellow -Epoxy
<br />LF
<br />1,600
<br />$ 0.50
<br />$ 800.00
<br />79
<br />2582.502
<br />4" Broken Line White -Epoxy
<br />LF
<br />300
<br />$ 0.50
<br />$ 150.00
<br />80
<br />2582.503
<br />Crosswalk Markings -Epoxy
<br />SF
<br />534
<br />$ 8.00
<br />$ 4,272.00
<br />81
<br />2582.602
<br />PAVT MSSG (RT Arrow) - Epoxy
<br />EA
<br />6
<br />$ 150.00
<br />$ 900.00
<br />82
<br />2582.602
<br />PAVT Marking (Handicap Symbol) -Epoxy
<br />EA
<br />1
<br />$ 200.00
<br />$ 200.00
<br />20-01 Street Improvements Construction Costs
<br />$ 2,083,419.75
<br />10% Contingency Costs
<br />$ 208, 341.98
<br />23% Indirect Costs
<br />$ 527,105.20
<br />20-01 Street Improvements Project Costs
<br />$ 2,818,866.92
<br />
|