|
0259611 SEQ.xlsx
<br />Cost Estimate SP 02-596-11 / SAP 199-107-007
<br />11/03/2010 2:22 PM
<br />ITEM NO. ITEM DESCRIPTION
<br />UNIT
<br />PRICE UNIT
<br />TOTAL PROJECT
<br />ESTIMATED
<br />QUANTITY COST
<br />SP 02-596-11
<br />ANOKA COUNTY
<br />ROADWAY
<br />SEGMENT
<br />QUANTITIES COST
<br />ESTIMATED
<br />PARTICIPATING -FEDERAL FUNDS
<br />SAP 199-107-007 (ALPINE DR) SAP 199-020-009 (CR 57)
<br />CITY OF RAMSEY CITY OF RAMSEY
<br />ROADWAY ROADWAY
<br />SEGMENT SEGMENT
<br />QUANTITIES COST QUANTITIES COST
<br />ESTIMATED ESTIMATED
<br />STORM SEWER
<br />ESTIMATED
<br />QUANTITY SEGMENT COST
<br />2021.501 MOBILIZATION
<br />LUMP SUM
<br />$25,000.00
<br />1
<br />$25,000.00
<br />0.71
<br />$17,750.00
<br />0.11 $2,750.00 0.08 $2,000.00
<br />0.10
<br />$2,500.00
<br />2031.501 FIELD OFFICE TYPE D
<br />EACH
<br />$15,000.00
<br />1
<br />$15,000.00
<br />0.71
<br />$ 0,650.001
<br />0.11 $1,650.00 0.08 $1,200.00
<br />0.10
<br />$1,500.00
<br />2101.501 CLEARING
<br />ACRE
<br />$2,000.00
<br />2.10
<br />$4,200.00
<br />2.10
<br />$4,200.00
<br />2101.502 CLEARING
<br />TREE
<br />$80.00
<br />137
<br />$10,960.00
<br />137
<br />$10,960.00
<br />2101.506 GRUBBING
<br />ACRE
<br />$2,000.00
<br />2.10
<br />$4,200.00
<br />2.10
<br />$4,200.00
<br />2101.507 GRUBBING
<br />TREE
<br />$80.00
<br />142
<br />$11,360.00
<br />142
<br />$11,360.00
<br />2104.501 REMOVE PIPE CULVERTS
<br />LIN FT
<br />$8.00
<br />350
<br />$2,800.00
<br />350
<br />$2,800.00
<br />2104.501 REMOVE CURB AND GUTTER
<br />LIN FT
<br />$2.00
<br />2080
<br />$4,160.00
<br />2,080
<br />$4,160.00
<br />2104.501 REMOVE FENCE
<br />LIN FT
<br />$3.00
<br />394
<br />$1,182.00
<br />394
<br />$1,182.00
<br />2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SQ YD
<br />$4.00
<br />258
<br />$1,032.00
<br />258
<br />$1,032.00
<br />2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SQ YD
<br />$2.50
<br />317
<br />$792.50
<br />317
<br />$792.50
<br />2104.509 REMOVE BITUMINOUS FLUME
<br />EACH
<br />$18.00
<br />1
<br />$18.00
<br />1
<br />$18.00
<br />2104.511 SAWING CONCRETE PAVEMENT FULL DEPTH
<br />LIN FT
<br />$5.00
<br />48
<br />$240.00
<br />48
<br />$240.00
<br />2104.513 SAWING BITUMINOUS PAVEMENT FULL DEPTH
<br />LIN FT
<br />$3.00
<br />356
<br />$1,068.00
<br />356
<br />$1,068.00
<br />2104.523 SALVAGE SIGN TYPE C
<br />EACH
<br />$25.00
<br />32
<br />$800.00
<br />32
<br />$800.00
<br />2104.523 SALVAGE SIGN TYPE SPECIAL
<br />EACH
<br />$30.00
<br />3
<br />$90.00
<br />3
<br />$90.00
<br />2104.523 SALVAGE MAIL BOX
<br />EACH
<br />$25.00
<br />9
<br />$225.00
<br />9
<br />$225.00
<br />2104.601 HAUL SALVAGED MATERIAL
<br />LUMP SUM
<br />$1,000.00
<br />1
<br />$1,000.00
<br />1
<br />$1,000.00
<br />2105.501 COMMON EXCAVATION P
<br />CU YD
<br />$8.00
<br />23808
<br />$190,464.00
<br />23,808
<br />$190,464.00
<br />2105.507 SUBGRADE EXCAVATION
<br />CU YD
<br />$4.00
<br />7966
<br />$31,864.00
<br />7,966
<br />$31,864.00
<br />2123.509 DOZER
<br />HOUR
<br />$125.00
<br />25
<br />$3,125.00
<br />25
<br />$3,125.00
<br />2130.501 WATER
<br />M GALLONS
<br />$25.00
<br />100
<br />$2,500.00
<br />100
<br />$2,500.00
<br />2211.503 AGGREGATE BASE CV CLASS 5 P
<br />CU YD
<br />$27.00
<br />3906
<br />$105,462.00
<br />3,906
<br />$105,462.00
<br />2221.503 AGGREGATE SHOULDERING CV CLASS 5
<br />CU YD
<br />$75.00
<br />57
<br />$4,275.00
<br />57
<br />$4,275.00
<br />2232.501 MILL BITUMINOUS SURFACE 1.5"
<br />SQ YD
<br />$5.00
<br />39
<br />$195.00
<br />39
<br />$195.00
<br />2357.502 BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />$2.50
<br />1843
<br />$4,607.50
<br />1,843
<br />$4,607.50
<br />2360.501 TYPE SP 12.5 WEARING COURSE MIX 2,B
<br />TON
<br />$65.00
<br />598
<br />$38,870.00
<br />435
<br />$28,275.00
<br />163 $10,595.00
<br />2360.501 TYPE SP 12.5 WEARING COURSE MIX 3,F
<br />TON
<br />$65.00
<br />3580
<br />$232,700.00
<br />3,580
<br />$232,700.00
<br />2360.502 TYPE SP 12.5 NON WEAR COURSE MIX 3,B
<br />TON
<br />$60.00
<br />2186
<br />$131,160.00
<br />2,186
<br />$131,160.00
<br />2411.618 MODULAR BLOCK RETAINING WALL
<br />SQ FT
<br />$28.00
<br />925
<br />$25,900.00
<br />925 $25,900.00
<br />2501.515 15" RC PIPE APRON
<br />EACH
<br />$500.00
<br />2
<br />$1,000.00
<br />2
<br />$1,000.00
<br />2501.515 24" RC PIPE APRON
<br />EACH
<br />$600.00
<br />1
<br />$600.00
<br />1
<br />$600.00
<br />2503.541 15" RC PIPE SEWER DES 3006 CL III
<br />LIN FT
<br />$27.00
<br />914
<br />$24,678.00
<br />914
<br />$24,678.00
<br />2503.541 18" RC PIPE SEWER DES 3006 CL III
<br />LIN FT
<br />$30.00
<br />336
<br />$10,080.00
<br />336
<br />$10,080.00
<br />2503.541 21" RC PIPE SEWER DES 3006 CL III
<br />LIN FT
<br />$35.00
<br />591
<br />$20,685.00
<br />591
<br />$20,685.00
<br />2503.541 24" RC PIPE SEWER DES 3006 CL III
<br />LIN FT
<br />$40.00
<br />952
<br />$38,080.00
<br />952
<br />$38,080.00
<br />2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN G OR H
<br />LIN FT
<br />$200.00
<br />36.2
<br />$7,240.00
<br />36.2
<br />$7,240.00
<br />2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020
<br />LIN FT
<br />$280.00
<br />79.4
<br />$22,232.00
<br />79.4
<br />$22,232.00
<br />2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 54-4020
<br />LIN FT
<br />$300.00
<br />6.9
<br />$2,070.00
<br />6.9
<br />$2,070.00
<br />2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />LIN FT
<br />$325.00
<br />12.9
<br />$4,192.50
<br />12.9
<br />$4,192.50
<br />2506.516 CASTING ASSEMBLY
<br />EACH
<br />$500.00
<br />29
<br />$14,500.00
<br />29
<br />$14,500.00
<br />2511.501 RANDOM RIPRAP CL II
<br />CU YD
<br />$80.00
<br />16
<br />$1,280.00
<br />16
<br />$1,280.00
<br />2511.515 GEOTEXTILE FILTER TYPE IV
<br />SQ YD
<br />$2.00
<br />37
<br />$74.00
<br />37
<br />$74.00
<br />2521.501 6" CONCRETE WALK
<br />SQ FT
<br />$4.00
<br />2316
<br />$9,264.00
<br />2,316
<br />$9,264.00
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B418
<br />LIN FT
<br />$10.00
<br />1471
<br />$14,710.00
<br />1,471
<br />$14,710.00
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B424
<br />LIN FT
<br />$10.00
<br />3665
<br />$36,650.00
<br />1,833
<br />$18,330.00
<br />1832 $18,320.00
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B612
<br />LIN FT
<br />$12.00
<br />43
<br />$516.00
<br />43
<br />$516.00
<br />2531.501 CONCRETE CURB & GUTTER DESIGN B618
<br />LIN FT
<br />$13.00
<br />1739
<br />$22,607.00
<br />870
<br />$11,303.50
<br />870 $11,303.50
<br />2531.503 CONCRETE MEDIAN
<br />SQ YD
<br />$5.00
<br />389
<br />$1,945.00
<br />389
<br />$1,945.00
<br />2531.507 6" CONCRETE DRIVEWAY PAVEMENT
<br />SQ YD
<br />$40.00
<br />245
<br />$9,800.00
<br />245
<br />$9,800.00
<br />2531.604 CONCRETE DRAINAGE FLUME
<br />SQ YD
<br />$40.00
<br />5
<br />$200.00
<br />5
<br />$200.00
<br />2531.618 TRUNCATED DOMES
<br />SQ FT
<br />$35.00
<br />96
<br />$3,360.00
<br />96
<br />$3,360.00
<br />2540.602 INSTALL MAIL BOX SUPPORT
<br />EACH
<br />$120.00
<br />9
<br />$1,080.00
<br />9
<br />$1,080.00
<br />2563.601 TRAFFIC CONTROL
<br />LUMP SUM
<br />$5,000.00
<br />1
<br />$5,000.00
<br />0.71
<br />$3,550.00
<br />0.11 $550.00 0.08 $400.00
<br />0.10
<br />$500.00
<br />2564.531 SIGN PANELS TYPE C
<br />SQ FT
<br />$26.00
<br />211
<br />$5,486.00
<br />211
<br />$5.486.00
<br />2564.537 INSTALL SIGN TYPE SPECIAL
<br />EACH
<br />$60.00
<br />4
<br />$240.00
<br />4
<br />$240.00
<br />2564.550 DELINEATOR TYPE X4-7
<br />EACH
<br />$70.00
<br />5
<br />$350.00
<br />5
<br />$350.00
<br />2565.511 TRAFFIC CONTROL SIGNAL SYSTEM
<br />SIG SYS
<br />$250,000.00
<br />1
<br />$250,000.00
<br />0.25
<br />$62,500.00
<br />0.50 $125,000.00 0.25 $62.500.00
<br />2565.601 EMERGENCY VEHICLE PREEMPTION SYSTEM
<br />LUMP SUM
<br />$15,000.00
<br />1
<br />$15,000.00
<br />1 $15,000.00
<br />2565.602 SIGNAL SERVICE CABINET
<br />EACH
<br />$15,000.00
<br />1
<br />$15,000.00
<br />1
<br />$15,000.00
<br />2573.502 SILT FENCE, TYPE MACHINE SLICED
<br />LIN FT
<br />$2.00
<br />3447
<br />$6,894.00
<br />3,447
<br />$6,894.00
<br />2573.530 STORM DRAIN INLET PROTECTION
<br />EACH
<br />$150.00
<br />37
<br />$5,550.00
<br />37
<br />$5,550.00
<br />P:\02-596-11\Documents\Road & Bridge Design\Estimate\0259611 SEQ.xlsx Page 1 of 2
<br />
|