|
Sheet 1 of Nyen Cost Estimate
<br /> PROJECT:Lakeview CONTRACTOR:Nyen Companies LLC
<br /> LOCATION:Orono,MN 3480 Co Rd 2i
<br /> Meyer,MN 55360
<br /> PREPARED FOR:
<br /> Engineer:EVS
<br /> Contract
<br /> Description Unit Quantity Unit Price Total Price
<br /> IIMIIIIIIIIIIIIIIIIIINIIIMNIMIIIIIIMINIIMN
<br /> Mobilization includes Bond Is 1.00 529,703:00 $29,703.00
<br /> Demolition(Clubhouse.Cart Barn,Silo Septic&existing
<br /> Utditles,Cap Well at Club House) as 1.00 533.700.00 $33,700.00
<br /> Remove existing Bit Trail sy 5,260.00 $0.65 $3,412.50
<br /> Remove existing Bit Parking sy 6,300.00 $0.85 $4,095.00
<br /> Stump Removal Is 1,00 $11,424.00 $11,424.00
<br /> Additional Tree removal ea 10.00 $500.00 $5,000.00
<br /> Common Excavation(includes V of strip in structural 611
<br /> areas,Street&topsoil over exc.hold downs&topsoil
<br /> respred) cy 60,000.00 52.10 $126,000.00
<br /> Subgade Correction Cy 3,000.00 $1.85 55,550:00
<br /> Trench Borrow cy 500.00 52.20 51,100.00
<br /> Rack Construction Entrance ea 1.00 51;200.00 $1,200.00
<br /> Inlet Protection ea 18.00 $110.00 $1,980.00
<br /> Silt fence&Maint.(Standard with wood post) If 23,820.00 $1.40 $33.068.00
<br /> Erosion Control Blanket 3:1 Cat 3 sy 5,675,00 $1.00 $5,675.00
<br /> Erosion Control Blanket Ditch cat 5 sy 26200 $2.00 $524.00
<br /> Boulder Wails sf 5,300.00 $25.70 $136,210.00
<br /> Seed&Mulch-General Grading HC 12.00 5500.00 $6,000.00
<br /> Seed&Mulch-seed nix 310 or 328 ac 1.20 $1,200.00 $1,440.00
<br /> Seed&Mulch- wetland buffer mix ac 8.01 $1,500,00 $12,015.00
<br /> Existing Ditch Reconstruction and stabilization hr 12.00 $360.00 $4,320.00
<br /> Stop Sign ea 6.00 5183.00 $1,098.00
<br /> Street Sign ea 6.00 $368:00 $2208.00
<br /> BOND SITE GRADING TOTAL $425,722.50
<br /> 30 feet wide class 5 100%crushed 8" sy 22,761.00 $6.98 5158,871,78
<br /> 28 feet wide class 5100%crushed 8" sy 3,732.00 $6.98 $28,049.36
<br /> 8'bit trail includes cease 5 abd fabric(INCLUDES
<br /> BACKFILL FOE TRAIL) sf 24,146.00 $5.00 $120,730.00
<br /> B8-12 Curb and Gutter If 341.00 $20.27 $8,912.07
<br /> SPWEB240B Wearing Course 1.5" sy 24,6$4.00 $5.88 3145,024,32
<br /> SPNWB230B non wearing Course(INCLUDES
<br /> SHOULDER BACKFILL) sy 24,664.00 $7.87 $194,105.68
<br /> Tack Coat Gal 1,233.00 $2.73 $3,366.09
<br /> Fabric Non woven sy 24,664.00 $1.21 529,843.44
<br /> 2"PVC Conduit If 850.00 51.60 $1,360.00
<br /> $886,262.74
<br />
|