|
TABLE 1
<br /> ENGINEER'S ESTIMATE
<br /> PROPOSED SITE IMPROVEMENTS-CITY PARCEL#37
<br /> CITY OF RAMSEY
<br /> TOTAL TOTAL
<br /> ITEM ESTIMATED UNIT ESTIMATED
<br /> NO. ITEM DESCRIPTION UNIT QUANTITY COST COST
<br /> 1 MOBILIZATION LUMP SUM 1 $10,000.00 $10,000
<br /> 2 CLEARING ACRE 1.2 $3,500.00 $4,200
<br /> 3 GRUBBING ACRE 1.2 $3,500.00 $4,200
<br /> 4 REMOVE CURB LIN FT 40 $5.00 $200
<br /> 5 REMOVE BITUMINOUS PAVEMENT SQ YD 1409 $4.00 $5,636
<br /> 6 REMOVE BLOCK WALL LIN FT 107 $7.00 $749
<br /> 7 SAWING BITUMINOUS PAVEMENT-FULL DEPTH LIN FT 66 $4.00 $264
<br /> 8 COMMON EXCAVATION(EV) CU YD 13875 $8.00 $111,000
<br /> 9 AGGREGATE BASE CLASS 5 TON 512 $20.00 $10,240
<br /> 10 MILL BITUMINOUS SURFACE SQ YD 7 $10.00 $70
<br /> 11 BITUMINOUS MATERIAL FOR TACK COAT GALLONS 63 $3.50 $221
<br /> 12 BITUMINOUS WEARING COURSE MIXTURE TON 159 $80.00 $12,720
<br /> 13 BITUMINOUS NON WEARING COURSE MIXTURE TON 159 $75.00 $11,925
<br /> 14 15 RC PIPE APRON EACH 1 $400.00 $400
<br /> 15 36"RC PIPE APRON LIN FT 1 $750.00 $750
<br /> 16 8"PVC PIPE SEWER SDR 35 LIN FT 145 $35.00 $5,075
<br /> 17 15 RC PIPE SEWER DESIGN 3006 CL V LIN FT 8 $30.00 $240
<br /> 18 27'RC PIPE SEWER DESIGN 3006 CL III LIN FT 16 $100.00 $1,600
<br /> 19 30"RC PIPE SEWER DESIGN 3006 CL III LIN FT 100 $125.00 $12,500
<br /> 20 36"RC PIPE SEWER DESIGN 3006 CL III LIN FT 271 $130.00 $35,230
<br /> 21 27'RC PLUG EACH 1 $600.00 $600
<br /> 22 8"X6"PVC WYE SDR 26 EACH 2 $200.00 $400
<br /> 23 6"PVC CAP EACH 2 $30.00 $60
<br /> 24 CONNECT TO EXISTING SANITARY SEWER EACH 1 $250.00 $250
<br /> 25 6"PVC SANITARY SERVICE PIPE SDR 26 LIN FT 140 $27.00 $3,780
<br /> 26 6"GATE VALVE AND BOX EACH 1 $1,600.00 $1,600
<br /> 27 8"GATE VALVE AND BOX EACH 3 $2,200.00 $6,600
<br /> 28 CONNECT TO EXISTING WATERMAIN EACH 1 $1,000.00 $1,000
<br /> 29 HYDRANT EACH 1 $4,000.00 $4,000
<br /> 30 6"WATERMAIN DUCTILE IRON CL 52 LIN FT 45 $35.00 $1,575
<br /> 31 8"WATERMAIN DUCTILE IRON CL 52 LIN FT 290 $40.00 $11,600
<br /> 32 DUCTILE IRON FITTINGS POUND 995 $4.00 $3,980
<br /> 33 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 EACH 3 $4,500.00 $13,500
<br /> 34 CONSTRUCT SANITARY STRUCTURE DESIGN 48-4007(0-12') EACH 2 $3,000.00 $6,000
<br /> 35 CASTING ASSEMBLY EACH 5 $750.00 $3,750
<br /> 36 RANDOM RIPRAP CLASS III CU YD 16 $100.00 $1,600
<br /> 37 GEOTEXTILE FILTER TYPE IV SQ YD 51 $2.00 $102
<br /> 38 CONCRETE CURB&GUTTER DESIGN B618 LIN FT 450 $15.00 $6,750
<br /> 39 BUILDING DEMOLITION LUMP SUM 1 $15,000.00 $15,000
<br /> 40 TRAFFIC CONTROL LUMP SUM 1 $1,000.00 $1,000
<br /> 41 SILT FENCE,TYPE MACHINE SLICED LIN FT 2000 $3.00 $6,000
<br /> 42 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1 $1,000.00 $1,000
<br /> SEEDING ACRE 8.6 $1,500.00 $12,900
<br /> E4544
<br /> SEED MIXTURE 22-112 POUND 344 $1.50 $516
<br /> MULCH MATERIAL TYPE 1 TON 17.2 $200.00 $3,440
<br /> ESTIMATED CONSTRUCTION COST $334,223
<br /> OVERHEAD AND CONSTRUCTION CONTINGENCTY(25%) $83,556
<br /> TOTAL ESTIMATED CONSTRUCTION COST $417,779
<br />
|