|
ENGINEER'S ESTIMATE FOR SITE IMPROVEMENTS
<br />BUNKER LAKE INDUSTRIAL PARK BUILDING #4 - RAMSEY, MN
<br />JUNE 9, 2021
<br />46
<br />INSTALL CASTING
<br />1
<br />EACH
<br />$75.00
<br />$75.00
<br />47
<br />6 IN CL 53 DIP WATERMAIN
<br />253
<br />LIN FT
<br />$40.00
<br />$10,120.00
<br />48
<br />12 IN CL 52 DIP WATERMAIN
<br />244
<br />LIN FT
<br />$55.00
<br />$13,420.00
<br />49
<br />4" POLYSTYRENE INSULATION
<br />48
<br />SQ FT
<br />$1.50
<br />$72.00
<br />50
<br />6 IN GATE VALVE
<br />1
<br />EACH
<br />$2,200.00
<br />$2,200.00
<br />51
<br />HYDRANT
<br />1
<br />EACH
<br />$3,000.00
<br />$3,000.00
<br />52
<br />INSTALL HYDRANT, GATE VALVE, AND REDUCER
<br />1
<br />EACH
<br />$1,000.00
<br />$1,000.00
<br />TOTAL ESTIMATED CONSTRUCTION COST OF UTILITIES
<br />$159,524.00
<br />ITEM
<br />NO.
<br />PARKING LOT AND STREET CONSTRUCTION
<br />ITEM DESCRIPTION
<br />COST
<br />QUANTITY
<br />ESTIMATE
<br />UNIT UNIT PRICE
<br />ESTIMATED COST
<br />53
<br />SAWCUT BITUMINOUS PAVEMENT FULL DEPTH
<br />136
<br />LIN FT
<br />$1.50
<br />$204.00
<br />54
<br />REMOVE BITUMINOUS PAVEMENT
<br />939
<br />SQ YD
<br />$1.00
<br />$939.00
<br />55
<br />REMOVE CURB AND GUTTER
<br />484
<br />LIN FT
<br />$5.00
<br />$2,420.00
<br />56
<br />SALVAGE SIGN
<br />4
<br />EACH
<br />$50.00
<br />$200.00
<br />57
<br />MILL BITUMINOUS SURFACE
<br />173
<br />SQ YD
<br />$4.00
<br />$692.00
<br />58
<br />AGGREGATE BASE CLASS 5 RAMSEY MODIFIED
<br />6,745
<br />TON
<br />$14.00
<br />$94,430.00
<br />59
<br />CONCRETE PAVEMENT 8 IN
<br />705
<br />SQ YD
<br />$48.00
<br />$33,840.00
<br />60
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />658
<br />GAL
<br />$3.00
<br />$1,974.00
<br />61
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (2,B)
<br />1,241
<br />TON
<br />$56.00
<br />$69,496.00
<br />62
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (2,B)
<br />1,596
<br />TON
<br />$52.00
<br />$82,992.00
<br />63
<br />TYPE SP 9.5 WEARING COURSE MIXTURE (3,C)
<br />243
<br />TON
<br />$58.00
<br />$14,094.00
<br />64
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,C)
<br />276
<br />TON
<br />$54.00
<br />$14,904.00
<br />65
<br />CONCRETE WALK 4 IN
<br />6,566
<br />SQ FT
<br />$3.00
<br />$19,698.00
<br />66
<br />CONCRETE CURB AND GUTTER B612
<br />4,106
<br />LIN FT
<br />$15.00
<br />$61,590.00
<br />67
<br />4 IN SOILD LINE PAINT
<br />2,574
<br />LIN FT
<br />$1.00
<br />$2,574.00
<br />68
<br />PAVEMENT MESSAGE
<br />6
<br />EACH
<br />$250.00
<br />$1,500.00
<br />69
<br />INSTALL SIGN
<br />4
<br />EACH
<br />$100.00
<br />$400.00
<br />TOTAL ESTIMATED CONSTRUCTION COST OF PARKING LOT AND STREET CONSTRUCTION
<br />$401,947.00
<br />ITEM
<br />NO.
<br />LANDSCAPING CONSTRUCTION COST
<br />ITEM DESCRIPTION
<br />ESTIMATE
<br />QUANTITY UNIT
<br />UNIT PRICE
<br />ESTIMATED COST
<br />70
<br />TOPSOIL BORROW RAMSEY MODIFIED
<br />1,300
<br />CU YD
<br />$26.00
<br />$33,800.00
<br />71
<br />SEEDING
<br />2.4
<br />ACRE
<br />$1,000.00
<br />$2,400.00
<br />72
<br />SEED MIX25-131
<br />325.0
<br />POUND
<br />$4.00
<br />$1,300.00
<br />73
<br />SEED MIX 33-262
<br />41.0
<br />POUND
<br />$30.00
<br />$1,230.00
<br />74
<br />SOD
<br />2,628
<br />SQ YD
<br />$4.25
<br />$11,169.00
<br />75
<br />DECIDUOUS TREE (2-1/2" CALIPER) (B&B)
<br />50
<br />EACH
<br />$300.00
<br />$15,000.00
<br />76
<br />CONIFER TREE (6'-0") (B&B)
<br />18
<br />EACH
<br />$280.00
<br />$5,040.00
<br />77
<br />SHRUBS 5 GAL POT
<br />225
<br />EACH
<br />$110.00
<br />$24,750.00
<br />78
<br />PERENNIALS 1 GAL POT
<br />114
<br />EACH
<br />$75.00
<br />$8,550.00
<br />TOTAL ESTIMATED CONSTRUCTION COST OF LANDSCAPING
<br />$103,239.00
<br />S:\PRIVATE\2300\2325.11\2325.11 Engineers Estimate
<br />6/14/2021
<br />
|