|
18-02 HY-10 RAMSEY STREET RECONSTRUCTIONS
<br />Preliminary Engineer's Estimate 6/11/2018
<br />STREET CONSTRUCTION
<br />Item
<br />No. Description
<br />1 Mobilization
<br />2 Sawing Bituminous Pavement - Full Depth
<br />3 Common Excavation (EV)
<br />4 Salvage Topsoil (LV)
<br />5 Subgrade Preparation
<br />6 Water
<br />7 Aggregate Base Class 5
<br />8 Bituminous Pavement Reclamation - Full Depth
<br />9 Haul Bit Pavement Reclamation (LV)
<br />10 Mill Bituminous Pavement (1.5" Depth)
<br />11 Bituminous Material for Tack Coat
<br />12 Type SP 9.5 Wearing Course Mixture (SPWEA340C) (1.5")
<br />13 Type SP 12.5 Non Wearing Course Mixture (SPNWB330C) (2.0")
<br />14 Type SP 9.5 Wearing Course Mixture (SPWEA340C) for Driveways
<br />15 Adjust Valve Box
<br />16 Adjust Frame and Ring Casting
<br />17 Concrete Curb & Gutter Design B618
<br />18 Bituminous Curb
<br />19 Traffic Control
<br />20 Silt Fence, Type MS
<br />21 Storm Drain Inlet Protection
<br />22 Common Topsoil Borrow (LV)
<br />23 Seeding
<br />24 Erosion Control Blankets Category III
<br />Item
<br />No. Description
<br />25 6" Gate Valve & Box
<br />26 12" Gate Valve & Box
<br />27 F&I Hydrant
<br />28 Connect to Existing Watermain
<br />29 6" Watermain Ductile Iron Class 53
<br />30 12" Watermain Ductile Iron Class 52
<br />31 Ductile Iron Fittings
<br />Unit
<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 />EA
<br />LF
<br />LF
<br />LS
<br />LF
<br />EA
<br />CY
<br />ACRE
<br />SY
<br />WATERMAIN CONSTRUCTION
<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 />57
<br />2
<br />3
<br />430
<br />2,700
<br />1
<br />50
<br />5
<br />35
<br />0.25
<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 />$ 5,000.00
<br />$ 2.00
<br />Total Street Construction Cost
<br />10% Contingency Cost
<br />23% Indirect Cost
<br />Total Street Project Cost
<br />Unit Estimated Unit Cost Cost Extension
<br />Quantity
<br />EA 1 $ 1,300.00 $ 1,300.00
<br />EA 1 $ 2,000.00 $ 2,000.00
<br />EA 1 $ 5,000.00 $ 5,000.00
<br />EA 1 $ 1,500.00 $ 1,500.00
<br />LF 35 $ 40.00 $ 1,400.00
<br />LF 210 $ 50.00 $ 10,500.00
<br />LBS 148 $ 7.00 $ 1,036.00
<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
<br />$ 9,460.00
<br />$ 21,600.00
<br />$ 2,500.00
<br />$ 125.00
<br />$ 750.00
<br />$ 1,750.00
<br />$ 1,250.00
<br />$ 2,200.00
<br />$171,417.50
<br />$ 17,141.75
<br />$ 43, 368.68
<br />$ 231,927.88
<br />Total Watermain Construction Cost
<br />10% Contingency Cost
<br />23% Indirect Cost
<br />Total Watermain Project Cost
<br />$ 22,736.00
<br />$ 2,273.60
<br />$ 5,752.21
<br />$ 30, 763.81
<br />STORM SEWER CONSTRUCTION
<br />Item Estimated
<br />No. Description Unit Quantity Unit Cost Cost Extension
<br />32 Geotextile Fabric Type IV SY 63 $ 3.50 $ 220.50
<br />33 Concrete Flume EA 2 $ 200.00 $ 400.00
<br />34 15" RC Pipe Apron with Trash Guard EA 2 $ 800.00 $ 1,600.00
<br />35 15" RC Pipe Sewer, Design 3006 Class III LF 340 $ 35.00 $ 11,900.00
<br />35 Construct Drainage Structure Design 48-4020 EA 1 $ 2,125.00 $ 2,125.00
<br />36 F&I Casting Assembly EA 1 $ 800.00 $ 800.00
<br />37 Random Rip Rap Class III CY 14 $ 100.00 $ 1,400.00
<br />Total Storm Sewer Construction Cost
<br />10% Contingency Cost
<br />23% Indirect Cost
<br />Total Storm Sewer Project Cost
<br />TOTAL ESTIMATED PROJECT COST
<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 />
|