|
ENGINEER'S ESTIMATE ATTACHMENT A
<br />RAMSEY COUNTY PUBLIC WORKS
<br />County Rd F
<br />S.A.P. 062-612-028
<br />PROJECT NUMBER: P-3388
<br />
<br />
<br /> 2506.502/06370 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL EACH 1 22,000.00$ 22,000.00$ 1 22,000.00$ -$ 0.87 19,140.00$ 0.13 2,860.00$
<br />2506.503/00190 2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN SD-48 LIN FT 14 350.00$ 4,900.00$ 14 4,900.00$ -$ 12.18 4,263.00$ 1.82 637.00$
<br />2506.503/02420 2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 86 325.00$ 27,950.00$ 86 27,950.00$ -$ 74.82 24,316.50$ 11.18 3,633.50$
<br />2506.503/03020 2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 LIN FT 19 460.00$ 8,740.00$ 19 8,740.00$ -$ 16.53 7,603.80$ 2.47 1,136.20$
<br />2506.503/08000 2506.503 RECONSTRUCT DRAINAGE STURCTURE LIN FT 5 700.00$ 3,500.00$ 5 3,500.00$ -$ 4.35 3,045.00$ 0.65 455.00$
<br />2511.504/00014 2511.504 GEOTEXTILE FILTER TYPE 4 SQ YD 28 80.00$ 2,240.00$ 28 2,240.00$ -$ 24.36 1,948.80$ 3.64 291.20$
<br />2511.507/00014 2511.507 RANDOM RIP RAP CLASS III CU YD 12.2 78.00$ 951.60$ 12.2 951.60$ -$ 10.614 827.89$ 1.586 123.71$
<br />2521.518/00040 2521.518 4 INCH CONCRETE SIDEWALK SQ FT 586 4.00$ 2,344.00$ 586 2,344.00$ -$ 509.82 2,039.28$ 76.18 304.72$
<br />2521.518/00060 2521.518 6 INCH CONCRETE SIDEWALK SQ FT 516 7.00$ 3,612.00$ 516 3,612.00$ -$ 448.92 3,142.44$ 67.08 469.56$
<br />2531.503/02120 2531.503 CONCRETE CURB AND GUTTER DESIGN B624 LIN FT 3999 17.50$ 69,982.50$ 3999 69,982.50$ -$ 3479.13 60,884.78$ 519.87 9,097.73$
<br />2531.503/02310 2531.503 CONCRETE CURB AND GUTTER DESIGN B612 LIN FT 112 18.00$ 2,016.00$ 112 2,016.00$ -$ 97.44 1,753.92$ 14.56 262.08$
<br />2531.504/00080 2531.504 8 INCH CONCRETE DRIVEWAY SQ YD 406 68.00$ 27,608.00$ 406 27,608.00$ -$ 353.22 24,018.96$ 52.78 3,589.04$
<br />2531.618/00010 2531.618 TRUNCATED DOMES SQ FT 52 37.00$ 1,924.00$ 52 1,924.00$ -$ 45.24 1,673.88$ 6.76 250.12$
<br />2563.601/00010 2563.601 TRAFFIC CONTROL LUMP SUM 1 60,000.00$ 60,000.00$ 0.76 45,600.00$ 0.24 14,400.00$ 0.76 45,600.00$ 0.24 14,400.00$
<br />2564.518/00130 2564.518 SIGN PANELS TYPE C SQ FT 137.4 38.00$ 5,221.20$ 137.4 5,221.20$ -$ 119.538 4,542.44$ 17.862 678.76$
<br />2565.516/00010 2565.516 TRAFFIC CONTROL SIGNAL SYSTEM SYSTEM 1 275,000.00$ 275,000.00$ -$ 1 275,000.00$ 1 275,000.00$
<br />2572.503/00020 2572.503 TEMPORARY FENCE LIN FT 500 3.00$ 1,500.00$ 500 1,500.00$ -$ 435 1,305.00$ 65 195.00$
<br />2573.501/00025 2573.501 STABILIZED CONSTRUCTION EXIT LUMP SUM 1 3,000.00$ 3,000.00$ 0.76 2,280.00$ 0.24 720.00$ 0.76 2,280.00$ 0.24 720.00$
<br />2573.501/00030 2573.501 EROSION CONTROL SUPERVISOR LUMP SUM 1 15,000.00$ 15,000.00$ 0.76 11,400.00$ 0.24 3,600.00$ 0.76 11,400.00$ 0.24 3,600.00$
<br />2573.502/00110 2573.502 STORM DRAIN INLET PROTECTION EACH 24 210.00$ 5,040.00$ 24 5,040.00$ -$ 20.88 4,384.80$ 3.12 655.20$
<br />2573.503/00010 2573.503 BALE BARRIER LIN FT 130 6.75$ 877.50$ 130 877.50$ -$ 113.1 763.43$ 16.9 114.08$
<br />2573.503/00023 2573.503 SILT FENCE, TYPE MS LIN FT 546 2.00$ 1,092.00$ 546 1,092.00$ -$ 475.02 950.04$ 70.98 141.96$
<br />2573.503/00064 2573.503 SEDIMENT CONTROL LOG TYPE COMPOST LIN FT 2773 3.00$ 8,319.00$ 2773 8,319.00$ -$ 2412.51 7,237.53$ 360.49 1,081.47$
<br />2574.507/00100 2574.507 COMMON TOPSOIL BORROW (CV)CU YD 1230 32.00$ 39,360.00$ 1230 39,360.00$ -$ 1070.1 34,243.20$ 159.9 5,116.80$
<br />2574.508/00013 2574.508 FERTILIZER TYPE 3 POUND 361 0.85$ 306.85$ 361 306.85$ -$ 314.07 266.96$ 46.93 39.89$
<br />2575.504/00011 2575.504 SODDING TYPE LAWN SQ YD 3335 7.50$ 25,015.50$ 3335 25,015.50$ -$ 2901.798 21,763.49$ 433.602 3,252.02$
<br />2575.504/00073 2575.504 EROSION CONTROL BLANKETS CATEGORY 3N SQ YD 2241 2.00$ 4,482.80$ 2241 4,482.80$ -$ 1950.018 3,900.04$ 291.382 582.76$
<br />2575.505/00021 2575.505 SEEDING ACRE 0.5 220.00$ 110.00$ 0.5 110.00$ -$ 0.435 95.70$ 0.065 14.30$
<br />2575.508/33261 2575.508 SEED MIXTURE 33-261 POUND 3 26.00$ 78.00$ 3 78.00$ -$ 2.61 67.86$ 0.39 10.14$
<br />2575.508/35241 2575.508 SEED MIXTURE 35-241 POUND 7 17.00$ 119.00$ 7 119.00$ -$ 6.09 103.53$ 0.91 15.47$
<br />2575.508/36211 2575.508 SEED MIXTURE 36-211 POUND 9 36.00$ 324.00$ 9 324.00$ -$ 7.83 281.88$ 1.17 42.12$
<br />2575.508/40001 2575.508 HYDRAULIC MULCH MATRIX POUND 8919 2.00$ 17,837.40$ 8919 17,837.40$ -$ 7759.269 15,518.54$ 1159.431 2,318.86$
<br />2575.523/00020 2575.523 RAPID STABILIZATION METHOD 3 M GALLON 20 130.00$ 2,600.00$ 20 2,600.00$ -$ 17.4 2,262.00$ 2.6 338.00$
<br />2582.503/10104 2582.503 4" SOLID LINE PAINT LIN FT 4300 0.50$ 2,150.00$ 4300 2,150.00$ -$ 3741 1,870.50$ 559 279.50$
<br />2582.503/36104 2582.503 4" SOLID LINE MULTI-COMPONENT GROUND IN LIN FT 2271 1.00$ 2,271.00$ 2271 2,271.00$ -$ 1975.77 1,975.77$ 295.23 295.23$
<br />2582.503/36124 2582.503 24" SOLID LINE MULTI-COMPONENT GROUND IN LIN FT 454 11.00$ 4,994.00$ 454 4,994.00$ -$ 394.98 4,344.78$ 59.02 649.22$
<br />2582.503/36204 2582.503 4" BROKEN LINE MULTI-COMPONENT GROUND IN LIN FT 1339 1.00$ 1,339.00$ 1339 1,339.00$ -$ 1164.93 1,164.93$ 174.07 174.07$
<br />2582.503/36404 2582.503 4" DOUBLE SOLID LINE MULTI-COMPONENT GROUND IN LIN FT 2260 2.00$ 4,520.00$ 2260 4,520.00$ -$ 1966.2 3,932.40$ 293.8 587.60$
<br />2582.518/04020 2582.518 PAVEMENT MESSAGE PREFORM THERMOPLASTIC GROUND IN SQ FT 450 28.00$ 12,600.00$ 450 12,600.00$ -$ 391.5 10,962.00$ 58.5 1,638.00$
<br />1,916,849.00$ 1,456,075.50$ 460,773.50$ 1,287,336.09$ 168,739.42$ 135,853.50$ 324,920.00$
<br />-275,000.00$
<br />CITY COST SUMMARY 49,920.00$
<br />ROAD WIDENING - 13% 168,739.42$
<br />MISC PRORATED ITEMS (minus signal)49,920.00$
<br /> SUBTOTAL 218,659.42$
<br />ADD 10% CONTINGENCY 21,865.94$
<br /> SUBTOTAL 240,525.36$
<br />ADD 12% ENGINEERING FEE 28,863.04$
<br />ADD 12% CONSTRUCTION ADMINISTRATION FEE 28,863.04$
<br /> SUBTOTAL 57,726.09$
<br />SIGNAL CONSTRUCTION 275,000.00$
<br />ADD 8% ENGINEERING FEE 22,000.00$
<br />ADD 8% CONSTRUCTION ADMINISTRATION FEE 22,000.00$
<br /> SUBTOTAL 319,000.00$
<br />WATERMAIN CONSTRUCTION 135,853.50$
<br />GRAND TOTAL 753,104.94$
|