|
Street Work Cost Estimates
<br />Project: Sunwood Drive Realignment
<br />Ramsey, MN
<br />•
<br />THE
<br />141; .
<br />RAMSEY, MINNESOTA
<br />• •
<br />• •
<br />LANDFORM
<br />•
<br />From Site to Finish
<br />Item No.
<br />Item
<br />Units
<br />Quantity
<br />Unit Price
<br />Total Price
<br />2011.601
<br />Construction Surveying
<br />LUMP SUM
<br />1
<br />$10,000.00
<br />$10,000.00
<br />2021.501
<br />Mobilization
<br />LUMP SUM
<br />1
<br />$50,000.00
<br />$50,000.00
<br />2031.501
<br />Field Office Type-D Modified
<br />EACH
<br />1
<br />$8,000.00
<br />$8,000.00
<br />2101.511
<br />Clearing & Grubbing
<br />ACRE
<br />2
<br />$4,000.00
<br />$8,000.00
<br />2104.501
<br />Remove B618 Curb & Gutter
<br />LF
<br />1578
<br />$4.00
<br />$6,312.00
<br />2104.509
<br />Remove Sign Type A
<br />EACH
<br />2
<br />$40.00
<br />$80.00
<br />2104.523
<br />Salvage Light Standard Base
<br />EACH
<br />12
<br />$3,500.00
<br />$42,000.00
<br />2104.505
<br />Remove Bituminous Pavement
<br />SY
<br />5585
<br />$3.00
<br />$16,755.00
<br />2104.513
<br />Sawing Bituminous Pavement (Full Depth)
<br />LF
<br />151
<br />$2.75
<br />$415.25
<br />2105.501
<br />Common Excavation
<br />CY
<br />19950
<br />$4.50
<br />$89,775.00
<br />2105.507
<br />Subgrade Excavation
<br />CY
<br />1050
<br />$6.00
<br />$6,300.00
<br />2105.526
<br />Select Topsoil Borrow
<br />CY
<br />375
<br />$16.00
<br />$6,000.00
<br />2123.610
<br />Vacuum Truck and Foreman
<br />HOUR
<br />20
<br />$150.00
<br />$3,000.00
<br />2123.610
<br />Tractor Mounted Backhoe
<br />HOUR
<br />20
<br />$110.00
<br />$2,200.00
<br />2123.610
<br />Street Sweeper (With Pickup Broom)
<br />HOUR
<br />20
<br />$120.00
<br />$2,400.00
<br />2211.503
<br />Aggregate Base Class 5
<br />TON
<br />2385
<br />$15.00
<br />$35,775.00
<br />2360.501
<br />Type SP 12.5 Wearing Course Mixture (3, C)
<br />TON
<br />641
<br />$65.00
<br />$41,665.00
<br />2360.502
<br />Type SP 12.5 Non -Wearing Course Mixture (3, B)
<br />TON
<br />2141
<br />$63.00
<br />$134,883.00
<br />2401.516
<br />Raised Median Concrete (3Y46)
<br />SF
<br />7374
<br />$6.00
<br />$44,244.00
<br />2503.601
<br />Irrigation System
<br />LUMP SUM
<br />1
<br />$9,800.00
<br />$9,800.00
<br />2521.501
<br />4" Concrete Walk
<br />SF
<br />14217
<br />$3.50
<br />$49,759.50
<br />2531.501
<br />Concrete Curb & Gutter B612
<br />LF
<br />153
<br />$10.00
<br />$1,530.00
<br />2531.501
<br />Concrete Curb & Gutter B618
<br />LF
<br />3973
<br />$11.40
<br />$45,292.20
<br />2531.501
<br />Surmountable Curb
<br />LF
<br />342
<br />$10.00
<br />$3,420.00
<br />2531.618
<br />Truncated Domes
<br />SF
<br />200
<br />$60.00
<br />$12,000.00
<br />2545.509
<br />Lighting Unit
<br />EACH
<br />15
<br />$7,500.00
<br />$112,500.00
<br />2563.601
<br />Traffic Control
<br />LUMP SUM
<br />1
<br />$20,000.00
<br />$20,000.00
<br />2564.537
<br />Install Sign Type D
<br />EACH
<br />12
<br />$175.00
<br />$2,100.00
<br />2571.502
<br />Deciduous Tree 2.5" Cal B & B
<br />EACH
<br />27
<br />$250.00
<br />$6,750.00
<br />2573.502
<br />Silt Fence, Type Machine Sliced
<br />LF
<br />2500
<br />$3.25
<br />$8,125.00
<br />2575.501
<br />Seeding
<br />ACRE
<br />0.51
<br />$300.00
<br />$153.00
<br />2575.502
<br />Seed Mixture 250
<br />POUND
<br />100
<br />$3.50
<br />$350.00
<br />2575.505
<br />Sodding Type Salt Resistant
<br />SY
<br />3135.000
<br />3.250
<br />10188.750
<br />N/A
<br />Landscape Feature
<br />EACH
<br />1
<br />$50,000.00
<br />$50,000.00
<br />2582.501
<br />Pavement Message (Thru Arrow) Poly Pref - GR IN
<br />EACH
<br />11
<br />$450.00
<br />$4,950.00
<br />2582.501
<br />Pavement Message (Left Arrow) Poly Pref - GR IN
<br />EACH
<br />14
<br />$450.00
<br />$6,300.00
<br />2582.501
<br />Pavement Message (Right Arrow) Poly Pref - GR IN
<br />EACH
<br />8
<br />$450.00
<br />$3,600.00
<br />2582.501
<br />Pavement Message ("ONLY") Poly Pref - GR IN
<br />EACH
<br />6
<br />$450.00
<br />$2,700.00
<br />2582.502
<br />4" Double Solid Line, Yellow Epoxy
<br />LF
<br />1231
<br />$0.70
<br />$861.70
<br />2582.502
<br />4" Solid Line, White Epoxy
<br />LF
<br />1758
<br />$0.35
<br />$615.30
<br />2582.502
<br />4" Solid Line, Yellow Epoxy
<br />LF
<br />294
<br />$0.35
<br />$102.90
<br />2582.502
<br />4" Broken Line, White Epoxy
<br />LF
<br />574
<br />$0.30
<br />$172.20
<br />2582.502
<br />24" Stop Line, White Epoxy
<br />LF
<br />100
<br />$7.00
<br />$700.00
<br />2582.503
<br />Crosswalk Marking - Epoxy
<br />SF
<br />900
<br />$6.00
<br />$5,400.00
<br />$865,174.80
<br />10% Contingency:
<br />$86,517.48
<br />Subtotal:
<br />$951,692.28
<br />21% Indirect Costs:
<br />$199,855.38
<br />Street Work Estimated Cost:
<br />$1,151,547.66
<br />
|