|
TABLE 1
<br />ENGINEER'S ESTIMATE
<br />PROPOSED SITE IMPROVEMENTS - CITY PARCEL #37
<br />CITY OF RAMSEY
<br />ITEM
<br />NO.
<br />ITEM DESCRIPTION
<br />UNIT
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />UNIT
<br />COST
<br />TOTAL
<br />ESTIMATED
<br />COST
<br />1
<br />MOBILIZATION
<br />LUMP SUM
<br />1
<br />$10,000.00
<br />$10,000
<br />2
<br />CLEARING
<br />ACRE
<br />1.2
<br />$3,500.00
<br />$4,200
<br />3
<br />GRUBBING
<br />ACRE
<br />1.2
<br />$3,500.00
<br />$4,200
<br />4
<br />REMOVE CURB
<br />LIN FT
<br />40
<br />$5.00
<br />$200
<br />5
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQYD
<br />1409
<br />$4.00
<br />$5,636
<br />6
<br />REMOVE BLOCK WALL
<br />LIN FT
<br />107
<br />$7.00
<br />$749
<br />7
<br />SAWING BITUMINOUS PAVEMENT - FULL DEPTH
<br />LIN FT
<br />66
<br />$4.00
<br />$264
<br />8
<br />COMMON EXCAVATION (EV)
<br />CU YD
<br />13875
<br />$8.00
<br />$111,000
<br />9
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />512
<br />$20.00
<br />$10,240
<br />10
<br />MILL BITUMINOUS SURFACE
<br />SQYD
<br />7
<br />$10.00
<br />$70
<br />11
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLONS
<br />63
<br />$3.50
<br />$221
<br />12
<br />BITUMINOUS WEARING COURSE MIXTURE
<br />TON
<br />159
<br />$80.00
<br />$12,720
<br />13
<br />BITUMINOUS NON WEARING COURSE MIXTURE
<br />TON
<br />159
<br />$75.00
<br />$11,925
<br />14
<br />15" RC PIPE APRON
<br />EACH
<br />1
<br />$400.00
<br />$400
<br />15
<br />36" RC PIPE APRON
<br />LIN FT
<br />1
<br />$750.00
<br />$750
<br />16
<br />8" PVC PIPE SEWER SDR 35
<br />LIN FT
<br />145
<br />$35.00
<br />$5,075
<br />17
<br />15 RC PIPE SEWER DESIGN 3006 CL V
<br />LIN FT
<br />8
<br />$30.00
<br />$240
<br />18
<br />27 RC PIPE SEWER DESIGN 3006 CL III
<br />LIN FT
<br />16
<br />$100.00
<br />$1,600
<br />19
<br />30" RC PIPE SEWER DESIGN 3006 CL III
<br />LIN FT
<br />100
<br />$125.00
<br />$12,500
<br />20
<br />36" RC PIPE SEWER DESIGN 3006 CL III
<br />LIN FT
<br />271
<br />$130.00
<br />$35,230
<br />21
<br />27 RC PLUG
<br />EACH
<br />1
<br />$600.00
<br />$600
<br />22
<br />8"X6" PVC WYE SDR 26
<br />EACH
<br />2
<br />$200.00
<br />$400
<br />23
<br />6" PVC CAP
<br />EACH
<br />2
<br />$30.00
<br />$60
<br />24
<br />CONNECT TO EXISTING SANITARY SEWER
<br />EACH
<br />1
<br />$250.00
<br />$250
<br />25
<br />6" PVC SANITARY SERVICE PIPE SDR 26
<br />LIN FT
<br />140
<br />$27.00
<br />$3,780
<br />26
<br />6" GATE VALVE AND BOX
<br />EACH
<br />1
<br />$1,600.00
<br />$1,600
<br />27
<br />8" GATE VALVE AND BOX
<br />EACH
<br />3
<br />$2,200.00
<br />$6,600
<br />28
<br />CONNECT TO EXISTING WATERMAIN
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000
<br />29
<br />HYDRANT
<br />EACH
<br />1
<br />$4,000.00
<br />$4,000
<br />30
<br />6" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />45
<br />$35.00
<br />$1,575
<br />31
<br />8" WATERMAIN DUCTILE IRON CL 52
<br />LIN FT
<br />290
<br />$40.00
<br />$11,600
<br />32
<br />DUCTILE IRON FITTINGS
<br />POUND
<br />995
<br />$4.00
<br />$3,980
<br />33
<br />CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020
<br />EACH
<br />3
<br />$4,500.00
<br />$13,500
<br />34
<br />CONSTRUCT SANITARY STRUCTURE DESIGN 48-4007 (0-12')
<br />EACH
<br />2
<br />$3,000.00
<br />$6,000
<br />35
<br />CASTING ASSEMBLY
<br />EACH
<br />5
<br />$750.00
<br />$3,750
<br />36
<br />RANDOM RIPRAP CLASS III
<br />CU YD
<br />16
<br />$100.00
<br />$1,600
<br />37
<br />GEOTEXTILE FILTER TYPE IV
<br />SQYD
<br />51
<br />$2.00
<br />$102
<br />38
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />LIN FT
<br />450
<br />$15.00
<br />$6,750
<br />39
<br />BUILDING DEMOLITION
<br />LUMP SUM
<br />1
<br />$15,000.00
<br />$15,000
<br />40
<br />TRAFFIC CONTROL
<br />LUMP SUM
<br />1
<br />$1,000.00
<br />$1,000
<br />41
<br />SILT FENCE, TYPE MACHINE SLICED
<br />LIN FT
<br />2000
<br />$3.00
<br />$6,000
<br />42
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE
<br />EACH
<br />1
<br />$1,000.00
<br />$1,000
<br />43
<br />SEEDING
<br />ACRE
<br />8.6
<br />$1,500.00
<br />$12,900
<br />44
<br />SEED MIXTURE 22-112
<br />POUND
<br />344
<br />$1.50
<br />$516
<br />45
<br />MULCH MATERIAL TYPE 1
<br />TON
<br />17.2
<br />$200.00
<br />$3,440
<br />ESTIMATED CONSTRUCTION COST $334,223
<br />OVERHEAD AND CONSTRUCTION CONTINGENCTY (25%) $83,556
<br />TOTAL ESTIMATED CONSTRUCTION COST $417,779
<br />
|