|
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 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 9074 $3.50 $31,759.00
<br /> 5 COMMON EXCAVATION CU YD 20250 $2.00 $40,500.00
<br /> 6 POND EXCAVATION CU YD 5000 $8.00 $40,000.00
<br /> 7 GRANULAR BORROW(LV) CU YD 4000 $5.00 $20,000.00
<br /> 8 AGGREGATE BASE CLASS 5 TON 26225 $11.00 $288,475.00
<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 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 $2,141,600.00
<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 /> 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 />
|