|
PRELIMINARY ENGINEER'S ESTIMATE
<br />2024 PMP STREET & UTILITY IMPROVEMENTS
<br />CITY OF ARDEN HILLS, MINNESOTA
<br />BMI PROJECT NO. OT1.130168
<br />SCHEDULE "A" - BASE BID
<br />[ITEM
<br />.OT_.. R., DESCRIPTION NOTES
<br />1011 2573.501 STABILIZED CONSTRUCTION EXIT
<br />UNIT
<br />LUMP SUM
<br />STREET
<br />1
<br />RECLAMATION AREAS
<br />STORM SANITARY
<br />0
<br />0
<br />WATER
<br />0
<br />STREET
<br />0
<br />MILL & OVERLAY
<br />STORM SANITARY
<br />0
<br />AREAS
<br />a
<br />TRAJL
<br />WATER
<br />0
<br />& POND
<br />0
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />1.00
<br />E TIMATED
<br />UNIT PRICE
<br />$3,000.00
<br />ESTIMATED TOTAL
<br />PRICE
<br />$ 3,000.00
<br />2573.502 STORM DRAIN INLET PROTECTION
<br />EACH
<br />41.04
<br />0
<br />0
<br />0
<br />19.96
<br />0
<br />0
<br />0
<br />0
<br />61.00
<br />$160.00
<br />$ 9,760.00
<br />2574.507 COMMON TOPSOIL BORROW (LV)
<br />CU VD
<br />335.26
<br />0
<br />0
<br />0
<br />684.74
<br />0
<br />0
<br />0
<br />0
<br />1020.00
<br />$35.00
<br />$ 35,700.00
<br />2575.504 SODDING TYPE LAWN
<br />SO VD
<br />1910
<br />0
<br />0
<br />0
<br />874
<br />0
<br />0
<br />0
<br />0
<br />2784.00
<br />$8.00
<br />$ 22,272.00
<br />2575.504 ROLLED EROSION PREVENTION CATEGORY 20 W/ SEED MIXTURE (XX- (18)
<br />SO VD
<br />284
<br />0
<br />0
<br />0
<br />3607
<br />0
<br />0
<br />0
<br />0
<br />3891.00
<br />$4.00
<br />$ 15,564.00
<br />2582.518 CROSSWALK MULTI -COMPONENT
<br />SOFT
<br />.0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />0
<br />.0.00
<br />$8.00
<br />$ 1,920.00
<br />ESTIMATED CONSTRUCTION SUBTOTAL
<br />$ 696,905.25 $
<br />256,336.00 $
<br />86,050.00 $
<br />1",933.28 $
<br />356,144.39 $
<br />341,689.00 $
<br />33,760.00 $
<br />12,249.72 $
<br />220,302.67
<br />$ 2,148,260.30
<br />10%CONTINGENCY
<br />$ 69,691.00 $
<br />25,634.00 $
<br />8,605.00 $
<br />14,493.00 $
<br />36,614.00 $
<br />34,159.00 $
<br />3,376.00 $
<br />1,226.00 $
<br />22,030.00
<br />$ 214,826.00
<br />ESTIMATED CONSTRUCTION TOTAL
<br />$ 766,596.25 $
<br />281,970.00 $
<br />94,655.00 $
<br />159,426.28 $
<br />391,768.39 $
<br />376,748.00 $
<br />37,126.00 $
<br />13,474.72 $
<br />242,332.67
<br />$ 2,363,086.30
<br />27%OVERHEAD
<br />$ 206,981.00 $
<br />76,132.00 $
<br />25,557.00 $
<br />43,045.00 $
<br />105,775.00 $
<br />101,452.00 $
<br />10,024.00 $
<br />3,638.00 $
<br />65,430.00
<br />$ 638,034.00
<br />ESTIMATED PROJECT TOTAL
<br />$ 973,577.25 $
<br />358,102.00 $
<br />120,212.00 $
<br />202,471.28 $
<br />497,533.39 $
<br />477,200.00 $
<br />47,149.00 $
<br />17,112.72 $
<br />307,762.67
<br />$ 3,001,120.30
<br />Englneefs E.I.- 7/ 19I2023 3 d 3 City of Arden HIIIS, MN
<br />
|