|
Item
<br />No.
<br />1
<br />2
<br />3
<br />4
<br />5
<br />6
<br />7
<br />8
<br />9
<br />10
<br />11
<br />12
<br />13
<br />14
<br />15
<br />16
<br />17
<br />18
<br />19
<br />20
<br />21
<br />22
<br />23
<br />24
<br />18-02 HY-10 RAMSEY STREET RECONSTRUCTIONS
<br />Preliminary Engineer's Estimate 6/11/2018
<br />STREET CONSTRUCTION
<br />Description Unit
<br />Mobilization
<br />Sawing Bituminous Pavement - Full Depth
<br />Common Excavation (EV)
<br />Salvage Topsoil (LV)
<br />Subgrade Preparation
<br />Water
<br />Aggregate Base Class 5
<br />Bituminous Pavement Reclamation - Full Depth
<br />Haul Bit Pavement Reclamation (LV)
<br />Mill Bituminous Pavement (1.5" Depth)
<br />Bituminous Material for Tack Coat
<br />Type SP 9.5 Wearing Course Mixture (SPWEA340C) (1.5")
<br />Type SP 12.5 Non Wearing Course Mixture (SPNWB330C) (2.0")
<br />Type SP 9.5 Wearing Course Mixture (SPWEA340C) for Driveways
<br />Adjust Valve Box
<br />Adjust Frame and Ring Casting
<br />Concrete Curb & Gutter Design B618
<br />Bituminous Curb
<br />Traffic Control
<br />Silt Fence, Type MS
<br />Storm Drain Inlet Protection
<br />Common Topsoil Borrow (LV)
<br />Seeing
<br />Erosion Control Blankets Category III
<br />Item
<br />No.
<br />25 6" Gate Valve & Box
<br />26 12" Gate Valve & Box
<br />47
<br />28
<br />29
<br />30
<br />31
<br />Item
<br />No.
<br />32
<br />33
<br />34
<br />35
<br />35
<br />36
<br />37
<br />Description
<br />LS
<br />LF
<br />CY
<br />CY
<br />RDST
<br />MGAL
<br />CY
<br />SY
<br />CY
<br />SY
<br />GAL
<br />TON
<br />TON
<br />TON
<br />EA
<br />Estimated
<br />Quantity
<br />1
<br />200
<br />30
<br />100
<br />14
<br />30
<br />210
<br />6,505
<br />760
<br />245
<br />450
<br />550
<br />700
<br />EA
<br />LF
<br />LF
<br />LS
<br />LF
<br />EA
<br />CY
<br />ACRE
<br />SY
<br />57
<br />2
<br />3
<br />430
<br />2,700
<br />1
<br />50
<br />5
<br />35
<br />935
<br />1,100
<br />Unit Cost Cost Extension
<br />$ 8,000.00
<br />$ 4.00
<br />$ 30.00
<br />$ 15.00
<br />$ 225.00
<br />$ 30.00
<br />$ 20.00
<br />$ 1.50
<br />$ 9.00
<br />$ 3.00
<br />$ 2.50
<br />$ 75.00
<br />$ 66.00
<br />$ 75.00
<br />$ 250.00
<br />$550.00
<br />$ 22.00
<br />$ 8.00
<br />$ 2,500.00
<br />$ 2.50
<br />$ 150.00
<br />$ 50.00
<br />$ 5,400.5)0
<br />$ 2.00
<br />Total Street Construction Cost
<br />10% Contingency Cost
<br />23% Indirect Cost
<br />WATERMAIN CONSTRUCTION
<br />F&I Hydrant
<br />Connect to Existing Watermjjn
<br />6" Watermain Ductile Iron Class 53
<br />12" Watermain Ductile Iron Class 52
<br />Ductile Iron Fittings
<br />Unit
<br />EA
<br />EA
<br />EA
<br />EA
<br />LF
<br />LF
<br />LBS
<br />Total Street Project Cost
<br />Estimated
<br />Quantity
<br />1 1,300.00
<br />1 y,000.09
<br />1 $ 5,000.00
<br />1 $ 1,500.00
<br />35 $ 40.00
<br />210 $ 50.00
<br />148 $ 7.00
<br />Unit Cost
<br />Total Watermain Construction Cost
<br />10% Contingency Cost
<br />23% Indirect Cost
<br />Total Watermain Project Cost
<br />STORM SEWER i VjV.i/tcuLTION
<br />Description
<br />Geotextile Fabric Type IV
<br />Concrete Flume
<br />15" RC Pipe Apron with Trash Guard
<br />15" RC Pipe Sewer, Design 3006 Class III
<br />Construct Drainage Structure Design 48-4020
<br />F&I Casting Assembly
<br />Random Rip Rap Class III
<br />Unit
<br />SY
<br />EA
<br />EA
<br />LF
<br />EA
<br />EA
<br />CY
<br />Estimated
<br />Quantity
<br />63
<br />2
<br />2
<br />340
<br />1
<br />1
<br />14
<br />Cost Extension
<br />$ 8,000.00
<br />$ 800.00
<br />$ 900.00
<br />$ 1,500.00
<br />$ 3,150.00
<br />$ 900.00
<br />$ 4,200.00
<br />$ 9,757.50
<br />6,840.00
<br />735.00
<br />$ 1,125.00
<br />$ 41,250.00
<br />$ 46,200.00
<br />4.275.00
<br />500.00
<br />1,650.00 1
<br />9,460.00 1
<br />$ 21,600.00
<br />$ 2,500.00
<br />125.00
<br />$ 750.00 1
<br />$ 1,750.00
<br />$ 1,250.00
<br />$ 2,200.00 1
<br />$ 171,417.50
<br />$ 17,141.75
<br />$ 43, 368.68
<br />$ 231,927.88
<br />$ 1,300.00
<br />$ 2,000.00
<br />$ 5,000.00
<br />$ 1,500.00
<br />$ 1,400.00
<br />$ 10\ 00.00
<br />$ 1,036.00
<br />$ 22, 736.00
<br />$ 2,2 73.60
<br />$ 5,752.21
<br />$ 30, 763.81
<br />Unit Cost Cost Extension
<br />$ 3.50
<br />$ 200.00
<br />$ 800.00
<br />$ 35.00
<br />$ 2,125.00
<br />$ 800.00
<br />$ 100.00
<br />Total Storm Sewer Construction Cost
<br />10% Continency Cost
<br />23% Indirect Cost
<br />Total Storm Sewer Project Cost
<br />TOTAL ESTIMATED PROJECT COST
<br />$ 220.50
<br />$ 400.00
<br />$ 1,600.00
<br />$ 11,900.00
<br />$ 2,125.00
<br />800.00
<br />$ 1,400.00
<br />$ 18,445.50
<br />$ 1,844.55
<br />$ 4,666.71
<br />$ 24, 956.76
<br />$ 287,646.45
<br />Feasibility Report
<br />HY-10 Ramsey Street Reconstructions
<br />City of Ramsey Project No. 18-02
<br />
|