|
<br /> -
<br /> ESTIMATED COST PARTICIPATION SUMMARY PRINTED: 28-~an-97 -
<br /> i
<br /> GROUP 2 . ENGINEER'S ESTIMATE AND COST PARTICIPATION -
<br /> PROJECT: C.S.A.H. 96 GRClJP 2
<br /> FROM LEXINGTON AVE. TO MACKUBIN ST. STORM SEUER e.,
<br /> S.A.P.62.696.04C.T.S., M.S.A.P. 78% SAP 62-696.04 CTS
<br /> 20% CITY OF SHOREVIE~
<br /> OATE: JANUARY 20, 1997 2% CITY OF AROEN HilLS
<br /> UNIT TOTAL
<br /> ITEM NO. CONTRACT ITEM U~IT PRICE QUANT I TY QUANTITY AMOONT
<br /> ============================================================================================================================
<br /> 2021.501 MOBILIZATION lS $200,000.00 1 0.15 $30,000.00 I
<br /> 2105.501 COMMON EXCAVATION m3 $3.25 27326 27326 $88,809.50
<br /> 2105.505 MUCK EXCAVATION (EV) m3 $4.00 6324 6324 $25,296.00
<br /> 2501.511 450 mm eM PIPE CULVERT m $45.00 42 42 $1,890.00 I
<br /> 2501.515 450 mm CM PIPE APRON EACH $250.00 2 2 $500.00
<br /> 2501.515 375 mm RC PIPE APRON EACH $300.00 4 4 $1,200.00
<br /> 2501.515 450 mm RC PIPE APRON EACH $400.00 3 3 $1,200.00
<br /> 2501.515 600 mm RC PIPE APRON EACH $600.00 5 5 $3,000.00
<br /> 2501.515 1200 mm RC PIPE APRON EACH $1,200.00 I 1 $1,200.00 I
<br /> 2501.515 1500 mm RC PIPE APRON EACH $1,500.00 I 1 $1,500.00
<br /> 0501.602 TRASH GUARD FOR 375 mm APRON EACH $150.00 4 4 $600.00
<br /> 0501.602 TRASH GUARD FOR 450 mm APRON EACH $200.00 3 3 $600.00
<br /> 0501.602 TRASH GUARD fOR 600 mm APRON EACH $400.00 5 5 $2,000.00 I
<br /> 0501.602 TRASH GUARD FOR 1200 nTll APRON EACH $1,000.00 1 1 $1,000.00
<br /> 0501.602 TRASH GUARO FOR 1500 mm APRON EACH $1,200.00 1 1 $1,200.00
<br /> 2503.511 525 mm OUCTILE IRON PIPE SE~ER CL 50 m $180.00 32 32 $5,760.00
<br /> 2503.511 600 mm DUCTILE IRON PIPE SE~ER CL 50 m $225.00 25 25 $5,625.00
<br /> 2503.541 375 mm RC PIPE SE~ER DESIGN 3006 CL V m $80.00 1136 1136 $90,880.00 I
<br /> 2503.541 450 mm RC PIPE SE~ER DESIGN 3006 CL V m $90.00 320 320 $28,800.00
<br /> 2503.541 525 rom RC PIPE SEUER DeSIGN 3006 CL III m $95.00 320.8 320.8 $30,476.00
<br /> 2503.541 600 mm RC PIPE SE~,R OESIGN 3006 CL III m $105.00 205.6 205.6 $21,588.00
<br /> 2503.541 675 mm RC PIPE SE~ER DESIGN 3006 CL ]11 m $120.00 176.2 176.2 $21,144.00 I
<br /> 2503.541 750 rom RC P[PE SEUER DESIGN 3006 Cl III m $130.00 146.5 146.5 $19,045.00
<br /> 2503.541 900 mm RC PIPE SE~ER DESIGN 3006 CL IV m $210.00 658.3 658.3 $138,243.00
<br /> 2503.541 1050 mm RC PIPE SE~ER OESIGN 3006 CL IV m $325.00 255.7 255.7 $83,102.50
<br /> 2503.541 1200 rom RC PIPE SEYER DESIGN 3006 Cl II! m $400.00 100.1 100.1 $40,040.00
<br /> 2503.541 1350 mm RC PIPE SE~ER OESIGN 3006 CL III m S500.00 96.6 96.6 $48,300.00el
<br /> 2503.541 1500 mm RC PIPE SE~ER DESIGN 3006 CL IV m $600.00 97.3 97.3 $58,380.00
<br /> 0503.602 CONNECT TO EXISTING STORM SEUER EACH $750.00 7 7 $5,250.00
<br /> 0503.602 CONNECT TO EXISTI~G SANITARY SE~,R EACH $500,00 1 1 $500.00
<br /> 0503.602 CONSTRUCT BULKHEAD EACH $200.00 2 2 $400.00 I
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE DSGN 48-4020 m $500.00 163.9 163.9 $81,950.00
<br /> 2506.501 CONSTRUCT ORAINAGE STRUCTURE DSGN 60.4020 m $800.00 15.3 15.3 $12,240.00
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE DSGN 72-4020 m $975.00 16.7 16.7 $16,282.50
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE OSGN 84~4020 m $1,200.00 19 19 $22,800.00 .
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE DSGN 96-4020 m $1,700.00 5.6 5.6 $9,520.00 I
<br /> 2506.501 CONSTRUCT DRAINAGE STRUCTURE DSGN H m $450.00 50.7 50.7 $22,815.00
<br /> 2506.502 CONSTRUCT DRAINAGE STRUCTURE DSGN SP-1 EACH $4,500.00 2 2 $9,000.00
<br /> 2506.516 CASTING ASSEMBLY EACH $300.00 142 142 $42,600.00
<br /> 2511.501 RANDOM RIPRAP CLASS lIt m3 $70.00 35 35 $2,450.00 I
<br /> ============================================================================================================================
<br /> PERCENTAGES BASeD ON ESTIMATE. MN/DOT HYDRAULIC GROOP 2 TOTAL = $977,186.50
<br /> REVIE~ IN PROGRESS
<br /> 78% S.A.P.62.696-04 CTB . $762,205.47 I
<br /> 20% CITY Of SHOREVIE~ . $195,437.30
<br /> 2% CITY OF AROE~ HILLS . $19,543.73
<br /> ===============================================
<br /> GROUP 2 TOTAL . $977,186.50 I
<br /> I
<br /> I
<br /> e.
<br /> PAGE 4 RAMSEY COONTY PUBLIC UORKS ESTIMATE.~l
<br /> ----
<br />
|