Laserfiche WebLink
Phase I Project (2011 Construction) <br />Bunker Lake Boulevard Street and Utility Extensions <br />City of Ramsey <br />Preliminary Cost Estimate <br />Bolton & Menk, Inc. Project No. R13.40216 <br />H:\RAMS\R16102774\Spread\[Feas Cost Estimate_ver2_110310.xls]City Oversizing <br />STREET IMPROVEMENTS <br />ITEM <br />APPROX. <br />QUANTIT <br />� <br />NO. <br />ITEM <br />Y <br />UNIT <br />UNIT PRICE <br />AMOUNT <br />1 <br />TRAFFIC CONTROL <br />1.0 <br />LS <br />$ <br />500.00 <br />$ <br />500.00 <br />2 <br />MOBILIZATION <br />1.0 <br />LS <br />$ <br />12,500.00 <br />$ <br />12,500.00 <br />3 <br />SUBGRADE EXCAVATION <br />80.0 <br />CU YD <br />$ <br />6.00 <br />$ <br />480.00 <br />4 <br />SAWCUT BITUMINOUS PAVEMENT <br />60.0 <br />LF <br />$ <br />2.00 <br />$ <br />120.00 <br />5 <br />SUBGRADE PREPARATION <br />39.9 <br />RS <br />$ <br />200.00 <br />$ <br />7,980.00 <br />6 <br />COMMON BORROW (LV) <br />80.0 <br />CU YD <br />$ <br />6.00 <br />$ <br />480.00 <br />7 <br />AGGREGATE BASE, CLASS 5 (CV) (Roadway) <br />8,015.0 <br />TON <br />$ <br />11.00 <br />$ <br />88,165.00 <br />8 <br />NON -WEARING COURSE MIXTURE (Roadway) <br />1,281.0 <br />TON <br />$ <br />60.00 <br />$ <br />76,860.00 <br />9 <br />WEARING COURSE MIXTURE (Roadway) <br />2,196.0 <br />TON <br />$ <br />62.25 <br />$ <br />136,701.00 <br />10 <br />AGGREGATE BASE, CLASS 5 (TRAIL) <br />1,188.0 <br />TON <br />$ <br />13.00 <br />$ <br />15,444.00 <br />11 <br />TYPE MV4 WEARING COURSE MIXTURE (TRAIL) <br />751.0 <br />TON <br />$ <br />70.00 <br />$ <br />52,570.00 <br />12 <br />AGGREGATE SHOULDERING <br />117.0 <br />CY <br />$ <br />30.00 <br />$ <br />3,510.00 <br />13 <br />CONCRETE CURB & GUTTER DESIGN B618 <br />4,000.0 <br />LIN FT <br />$ <br />9.25 <br />$ <br />37,000.00 <br />14 <br />PEDESTRIAN CURB RAMP <br />4.0 <br />EACH <br />$ <br />700.00 <br />$ <br />2,800.00 <br />15 <br />FURNISH AND INSTALL SIGNS, TYPE C <br />70.0 <br />SQ FT <br />$ <br />35.00 <br />$ <br />2,450.00 <br />16 <br />FURNISH AND INSTALL SIGNS, TYPE D <br />1.0 <br />EACH <br />$ <br />200.00 <br />$ <br />200.00 <br />17 <br />4" DOUBLE YELLOW LINE- PAINT <br />3,990.0 <br />LIN FT <br />$ <br />0.25 <br />$ <br />997.50 <br />18 <br />STRIPING, 4" WHITE <br />3,990.0 <br />LIN FT <br />$ <br />0.15 <br />$ <br />598.50 <br />19 <br />TOPSOIL BORROW <br />3,175.0 <br />CY <br />$ <br />12.50 <br />$ <br />39,687.50 <br />20 <br />INLET PROTECTION <br />18.0 <br />EACH <br />$ <br />250.00 <br />$ <br />4,500.00 <br />21 <br />SILT FENCE <br />400.0 <br />LIN FT <br />$ <br />2.25 <br />$ <br />900.00 <br />22 <br />SODDING TYPE LAWN <br />6,600.0 <br />SQ YD <br />$ <br />3.00 <br />$ <br />19,800.00 <br />23 <br />SEED, MULCH, FERTILIZER, DISC ANCHORING <br />4.6 <br />ACRE <br />$ <br />2,000.00 <br />$ <br />9,200.00 <br />SUBTOTAL <br />$ <br />513,443.50 <br />CONTINGENCIES (10%) <br />$ <br />51,344.35 <br />TOTAL <br />$ <br />564,787.85 <br />ENGINEERING, CONSTRUCTION STAKING & ADMIN. (18%) <br />$ <br />101,661.81 <br />SUBTOTAL ROADWAY <br />$ <br />666,449.66 <br />