Laserfiche WebLink
19-02 BROOKVIEW ESTATES STREET RECONSTRUCTIONS <br />Preliminary Engineer's Estimate <br />Street Construction <br />Item <br />No. <br />Description <br />Unit <br />Estimated <br />Quantity <br />Unit Cost <br />Cost Extension <br />1 <br />Mobilization <br />LS <br />1 <br />$ 12,000.00 <br />$ 12,000.00 <br />2 <br />Remove Concrete Pavement - Driveways <br />SF <br />878 <br />$ 2.50 <br />$ 2,195.00 <br />3 <br />Remove Bituminous Pavement - Driveways <br />SY <br />180 <br />$ 7.00 <br />$ 1,260.00 <br />4 <br />Remove Bituminous Pavement <br />SY <br />8,145 <br />$ 3.50 <br />$ 28,507.50 <br />5 <br />Sawing Concrete Pavement - Full Depth <br />LF <br />98 <br />$ 4.00 <br />$ 392.00 <br />6 <br />Sawing Bituminous Pavement - Full Depth <br />LF <br />257 <br />$ 2.50 <br />$ 642.50 <br />7 <br />Salvage and Install Mail Box Support <br />EA <br />18 <br />$ 200.00 <br />$ 3,600.00 <br />8 <br />Temporary Mail Box Cluster <br />EA <br />2 <br />$ 400.00 <br />$ 800.00 <br />9 <br />Common Excavation (EV) <br />CY <br />250 <br />$ 21.00 <br />$ 5,250.00 <br />10 <br />Subgrade Excavation, Remove Unsuitable Material <br />CY <br />500 <br />$ 10.00 <br />$ 5,000.00 <br />11 <br />Select Granular Borrow (CV) <br />CY <br />600 <br />$ 15.00 <br />$ 9,000.00 <br />12 <br />Common Topsoil Borrow (CV) <br />CY <br />292 <br />$ 31.00 <br />$ 9,052.00 <br />13 <br />Subgrade Preparation <br />RDST <br />27 <br />$ 200.00 <br />$ 5,400.00 <br />14 <br />Aggregate Base Class 5 <br />CY <br />1,345 <br />$ 15.00 <br />$ 20,175.00 <br />15 <br />Mill Bituminous Pavement (2' x 1.5") <br />SY <br />21 <br />$ 20.00 <br />$ 420.00 <br />16 <br />Bituminous Material for Tack Coat <br />GAL <br />571 <br />$ 2.40 <br />$ 1,370.40 <br />17 <br />Type SP 9.5 Wearing Course Mixture <br />TON <br />672 <br />$ 71.00 <br />$ 47,712.00 <br />18 <br />Type SP 12.5 Non Wearing Course Mixture <br />TON <br />896 <br />$ 64.00 <br />$ 57,344.00 <br />19 <br />Type SP 9.5 Wearing Course Mixture - Driveways <br />TON <br />20 <br />$ 71.00 <br />$ 1,420.00 <br />20 <br />Concrete Curb & Gutter Design B618 <br />LF <br />646 <br />$ 12.00 <br />$ 7,752.00 <br />21 <br />Drainage Improvements <br />LS <br />1 <br />$ 65,000.00 <br />$ 65,000.00 <br />22 <br />6" Concrete Driveway Pavement <br />SF <br />878 <br />$ 7.25 <br />$ 6,365.50 <br />23 <br />Landscape Restoration <br />LS <br />1 <br />$ 2,500.00 <br />$ 2,500.00 <br />24 <br />Guardrail Modifications <br />LS <br />1 <br />$ 15,000.00 <br />$ 15,000.00 <br />25 <br />Traffic Control <br />LS <br />1 <br />$ 2,500.00 <br />$ 2,500.00 <br />26 <br />Silt Fence, Type MS <br />LF <br />1,860 <br />$ 2.50 <br />$ 4,650.00 <br />27 <br />Storm Drain Inlet Protection <br />EA <br />4 <br />$ 175.00 <br />$ 700.00 <br />28 <br />Sodding Type Lawn <br />SY <br />4,410 <br />$ 7.00 <br />$ 30,870.00 <br />Total Street Construction Cost <br />$ 349,877.90 <br />5% Contingency Cost <br />$ 17,493.90 <br />23% Indirect Cost <br />$ 84,495.51 <br />Total Street Project Cost <br />$ 451,867.31 <br />Feasibility Report <br />Brookview Estates Street Reconstructions <br />City of Ramsey Project No. 19-02 <br />