|
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 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 10370 $3.50 $36,295.00
<br /> 5 COMMON EXCAVATION CU YD 21146 $2.00 $42,292.00
<br /> 6 POND EXCAVATION CU YD 5000 $8.00 $40,000.00
<br /> 7 GRANULAR BORROW(LV) CU YD 33990 $5.00 $169,950.00
<br /> 8 AGGREGATE BASE CLASS 5 TON 31482 $11.00 $346,302.00
<br /> 9 TYPE SP 12.5 WEARING COURSE MIX(4,E)-2" TON 4937 $75.00 $370,275.00
<br /> 10 TYPE SP 12.5 NON WEARING COURSE MIX(4,B)-2.5' TON 6171 $70.00 $431,970.00
<br /> 11 TACK COAT GA 4100 $5.00 $20,500.00
<br /> 12 REMOVE&REPLACE DRIVEWAYS EA 40 $800.00 $32,000.00
<br /> 13 BITUMINOUS TRAIL(10-) TON 1780 $100.00 $178,000.00
<br /> 14 CONCRETE CURB&GUTTER DESIGN B618 LIN FT 25324 $11.00 $278,564.00
<br /> 15 COMMON TOPSOIL BORROW CU YD 9910 $15.00 $148,650.00
<br /> 16 SODDING TYPE LAWN SQ YD 20000 $3.50 $70,000.00
<br /> 17 STRIPING AND SIGNAGE LUMP SUM 1 $15,000.00 $15,000.00
<br /> 18 SILT FENCE LIN FT 27800 $2.00 $55,600.00
<br /> 19 TREE REMOVAL ACRE 3.0 $10,000.00 $30,000.00
<br /> 20 REMOVE&REPLACE LANDSCAPING LUMP SUM 1 $12,000.00 $12,000.00
<br /> 21 LANDACQUISITION SQ FT 10000 $4.00 $40,000.00
<br /> 22 SEED,FERTILIZER&MULCH ACRE 11 $2,500.00 $27,500.00
<br /> SUBTOTAL STREETS COST $2,533,700.00
<br /> 10%CONTINGENCIES $253,400.00
<br /> TOTAL STREETS COST $2,787,100.00
<br /> INDIRECT COSTS(10%) $278,700.00
<br /> TOTAL STREETS COST $3,065,800.00
<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 122 $310.00 $37,820.00
<br /> 5 CONST DRAINAGE STRUCTURE DES 48-4022 LIN FT 181 $300.00 $54,300.00
<br /> 6 CASTINGS EACH 75 $700.00 $52,500.00
<br /> 7 12"RC PIPE CULVERT LIN FT 6320 $32.00 $202,240.00
<br /> 8 15'RC PIPE CULVERT LIN FT 1692 $30.00 $50,760.00
<br /> 9 18"RC PIPE CULVERT LIN FT 1661 $35.00 $58,135.00
<br /> 10 12"RC PIPE APRON EACH 10 $600.00 $6,000.00
<br /> 11 15'RC PIPE APRON EACH 3 $500.00 $1,500.00
<br /> 12 18"RC PIPE APRON EACH 4 $650.00 $2,600.00
<br /> 13 RANDOM RIPRAP CLASS IV CU YD 225 $90.00 $20,250.00
<br /> 14 STORM DRAIN INLET PROTECTION EACH 75 $150.00 $11,250.00
<br /> SUBTOTAL STORM SEWER COST $510,800.00
<br /> 10%CONTINGENCIES $51,100.00
<br /> TOTAL STORM SEWER COST $561,900.00
<br /> INDIRECT COSTS(10%) $56,200.00
<br /> TOTAL STORM SEWER COST $618,100.00
<br />
|