|
Street Work Cost Estimates
<br />Project: Sunwood Drive Realignment
<br />Ramsey, MN
<br />THE
<br />OZMIk
<br />RAMSEY, MINNESOTA
<br />• •
<br />LAN DFO R M
<br />•
<br />From Site to Finish
<br />Item No.
<br />Item
<br />Units
<br />Quantity
<br />,Unit Price
<br />Total Price
<br />2011.601 Construction Surveying LUMP SUM 1 $10,000.00 $10,000.00
<br />2021.501 Mobilization LUMP SUM 1 $50,000.00 $50,000.00
<br />2031.501 Field Office Type-D Modified EACH 1 $8,000.00 $8,000.00
<br />2101.511 Clearing & Grubbing ACRE 2 $4,000.00 $8,000.00
<br />2104.501 Remove B618 Curb & Gutter LF 1578 $4.00 $6,312.00
<br />2104.509 Remove Sign Type A EACH 2 $40.00 $80.00
<br />2104.523 Salvage Light Standard Base EACH 12 $3,500.00 $42,000.00
<br />2104.505 Remove Bituminous Pavement SY 5585 $3.00 $16,755.00
<br />2104.513 Sawing Bituminous Pavement (Full Depth) LF 151 $2.75 $415.25
<br />2105.501 Common Excavation CY 19950 $4.50 $89,775.00
<br />2105.507 Subgrade Excavation CY 1050 $6.00 $6,300.00
<br />2105.526 Select Topsoil Borrow CY 375 $16.00 $6,000.00
<br />2123.610 Vacuum Truck and Foreman HOUR 20 $150.00 $3,000.00
<br />2123.610 Tractor Mounted Backhoe HOUR 20 $110.00 $2,200.00
<br />2123.610 Street Sweeper (With Pickup Broom) HOUR 20 $120.00 $2,400.00
<br />2211.503 Aggregate Base Class 5 TON 2385 $15.00 $35,775.00
<br />2360.501 Type SP 12.5 Wearing Course Mixture (3, C) TON 641 $65.00 $41,665.00
<br />2360.502 Type SP 12.5 Non -Wearing Course Mixture (3, B) TON 2141 $63.00 $134,883.00
<br />2401.516 Raised Median Concrete (3Y46) SF 7374 $6.00 $44,244.00
<br />2503.601 Irrigation System LUMP SUM 1 $9,800.00 $9,800.00
<br />2521.501 4" Concrete Walk SF 14217 $3.50 $49,759.50
<br />2531.501 Concrete Curb & Gutter B612 LF 153 $10.00 $1,530.00
<br />2531.501 Concrete Curb & Gutter B618 LF 3973 $11.40 $45,292.20
<br />2531.501 Surmountable Curb LF 342 $10.00 $3,420.00
<br />2531.618 Truncated Domes SF 200 $60.00 $12,000.00
<br />2545.509 Lighting Unit EACH 15 $7,500.00 $112,500.00
<br />2563.601 Traffic Control LUMP SUM 1 $20,000.00 $20,000.00
<br />2564.537 Install Sign Type D EACH 12 $175.00 $2,100.00
<br />2571.502 Deciduous Tree 2.5" Cal B & B EACH 27 $250.00 $6,750.00
<br />2573.502 Silt Fence, Type Machine Sliced LF 2500 $3.25 $8,125.00
<br />2575.501 Seeding ACRE 0.51 $300.00 $153.00
<br />2575.502 Seed Mixture 250 POUND 100 $3.50 $350.00
<br />2575.505 Sodding Type Salt Resistant SY 3135.000 3.250 10188.750
<br />N/A Landscape Feature EACH 1 $50,000.00 $50,000.00
<br />2582.501 Pavement Message (Thru Arrow) Poly Pref - GR IN EACH 11 $450.00 $4,950.00
<br />2582.501 Pavement Message (Left Arrow) Poly Pref - GR IN EACH 14 $450.00 $6,300.00
<br />2582.501 Pavement Message (Right Arrow) Poly Pref - GR IN EACH 8 $450.00 $3,600.00
<br />2582.501 Pavement Message ("ONLY") Poly Pref - GR IN EACH 6 $450.00 $2,700.00
<br />2582.502 4" Double Solid Line, Yellow Epoxy LF 1231 $0.70 $861.70
<br />2582.502 4" Solid Line, White Epoxy LF 1758 $0.35 $615.30
<br />2582.502 4" Solid Line, Yellow Epoxy LF 294 $0.35 $102.90
<br />2582.502 4" Broken Line, White Epoxy LF 574 $0.30 $172.20
<br />2582.502 24" Stop Line, White Epoxy LF 100 $7.00 $700.00
<br />2582.503 Crosswalk Marking - Epoxy SF 900 $6.00 $5,400.00
<br />$865,174.80
<br />10% Contingency:
<br />Subtotal:
<br />21% Indirect Costs:
<br />$86,517.48
<br />$951,692.28
<br />$199,855.38
<br />Street Work Estimated Cost:
<br />$1,151,547.66
<br />
|