|
H:\P,.j c \16000\16750\T-hDal DHi-bi.Das\EstimateQty \
<br />16750_Cost Estimate_SEQ_Tr port_Sp.Yr_2020.isx
<br />SRF C-thg Group, Inc.
<br />ENGINEER'S ESTIMATE OF PROBABLE CONSTRUCTION COST
<br />OLD HIGHWAY 10 TRAIL CONSTRUCTION
<br />ARDEN HILLS, MN
<br />NOVEMBER 22ND, 2023
<br />+JIIF �CiYB]
<br />Attachment B
<br />ITEM NO.
<br />ITEM DESCRIPTION
<br />UNIT
<br />UNIT COST
<br />TOTAL
<br />QUANTITY
<br />AMOUNT
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />$ 170,000.00
<br />1
<br />$ 170,000.00
<br />2101.505
<br />CLEARING
<br />ACRE
<br />$ 11,000.00
<br />0.6
<br />$ 6,600.00
<br />2101.505
<br />GRUBBING
<br />ACRE
<br />$ 8,000.00
<br />0.6
<br />$ 4,800.00
<br />2104.502
<br />REMOVE BITUMINOUS FLUME
<br />EACH
<br />$ 1,500.00
<br />2
<br />$ 3,000.00
<br />2104.502
<br />SALVAGE SIGN
<br />EACH
<br />$ 60.00
<br />11
<br />$ 660.00
<br />2104.503
<br />SAWING CONCRETE PAVEMENT FULL DEPTH
<br />LIN FT
<br />$ 4.00
<br />72
<br />$ 288.00
<br />2104.503
<br />SAWING BIT PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />$ 1.50
<br />6826
<br />$ 10,239.00
<br />2104.503
<br />REMOVE CURB & GUTTER
<br />LIN FT
<br />$ 6.00
<br />387
<br />$ 2,322.00
<br />2104.503
<br />REMOVE BITUMINOUS CURB
<br />LIN FT
<br />$ 3.00
<br />114
<br />$ 342.00
<br />2104.504
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SO YD
<br />$ 8.00
<br />572
<br />$ 4,576.00
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT
<br />SO YD
<br />$ 6.00
<br />2995
<br />$ 17,970.00
<br />2104.518
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SO FT
<br />$ 14.00
<br />894
<br />$ 12,516.00
<br />2105.607
<br />EXCAVATION - COMMON
<br />CU YD
<br />$ 10.00
<br />2000
<br />$ 20,000.00
<br />2106.507
<br />COMMON EMBANKMENT CV
<br />CU YD
<br />$ 7.00
<br />5000
<br />$ 35,000.00
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIX 4,F
<br />TON
<br />$ 90.00
<br />360
<br />$ 32,400.00
<br />2360.509
<br />TYPE SP 12.5 WEARING COURSE MIX 4,F
<br />TON
<br />$ 91.00
<br />110
<br />$ 10,010.00
<br />2411.618
<br />PREFABRICATED MODULAR BLOCK WALL
<br />SO FT
<br />$ 95.00
<br />3269
<br />$ 310,555.00
<br />2411.618
<br />ANTI -GRAFFITI COATING
<br />SO FT
<br />$ 2.00
<br />3269
<br />$ 6,538.00
<br />2411.618
<br />ARCH SURFACE FINISH MULTI COLOR
<br />SO FT
<br />$ 8.00
<br />3269
<br />$ 26,152.00
<br />2451.507
<br />COARSE FILTER AGGREGATE CV
<br />CU YD
<br />$ 70.00
<br />88
<br />$ 6,160.00
<br />2451.607
<br />STRUCTURAL BACKFILL
<br />CU YD
<br />$ 55.00
<br />2422
<br />$ 133,210.00
<br />2502.503
<br />4" TP PIPE DRAIN
<br />LIN FT
<br />$ 12.00
<br />250
<br />$ 3,000.00
<br />2502.503
<br />4" PERF TP PIPE DRAIN
<br />LIN FT
<br />$ 14.00
<br />1819
<br />$ 25,466.00
<br />2521.518
<br />6" CONCRETE WALK
<br />SO FT
<br />$ 11.00
<br />170
<br />$ 1,870.00
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN B624
<br />LIN FT
<br />$ 26.00
<br />6018
<br />$ 156,468.00
<br />2531.504
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />SO YD
<br />$ 81.00
<br />570
<br />$ 46,170.00
<br />2540.602
<br />RELOCATE MAIL BOX SUPPORT
<br />EACH
<br />$ 200.00
<br />19
<br />$ 3,800.00
<br />2540.618
<br />BOARDWALK
<br />SO FT
<br />$ 110.00
<br />7000
<br />$ 770,000.00
<br />2557.503
<br />WIRE FENCE DESIGN 48V-9322
<br />LIN FT
<br />$ 40.00
<br />910
<br />$ 36,400.00
<br />2564.602
<br />INSTALL SIGN
<br />EACH
<br />$ 500.00
<br />11
<br />$ 5,500.00
<br />EROSION CONTROL
<br />LUMP SUM
<br />$ 170,000.00
<br />1
<br />$ 170,000.00
<br />STORMWATER BMP
<br />LUMP SUM
<br />$ 100,000.00
<br />1
<br />$ 100,000.00
<br />TRAFFIC CONTROL
<br />LUMP SUM
<br />$ 90,000.00
<br />1
<br />$ 90,000.00
<br />STORM SEWER
<br />LUMP SUM
<br />$ 850,000.00
<br />1
<br />$ 850,000.00
<br />SUBTOTAL
<br />$ 2,902,012.00
<br />F_
<br />CONTINGENCY (10%)
<br />$ 290,201.20
<br />TOTAL
<br />$ 3,192,213.20
<br />PAGE 1 OF 1
<br />
|