Loading...
3. Gravel Road Cost Estimates (00000002)ENGINEER'S ESTIMATE Gravel Road Paving - 185th St - Full Section City of Scandia, Minnesota DATE: 8/19/2015 Total Length = 6,530 ft, 1.24 mi Average Width = 24 ft ITEM NO. ITEM OTY UNIT UNIT PRICE TOTAL Gravel Road Paving - 185th St - Full Section 1 Mobilization 1 LS $25,000.00 $25,000.00 2 Traffic Control 1 LS $3,500.00 $3,500.00 3 Subgrade Excavation 950 CY $12.00 $11,400.00 15 % of area - 1' subcut 4 Subgrade Preparation 18870 SY $1.00 $18,870.00 5 Common Excavation 12580 CY $10.00 $125,800.00 12"+8"+2.5"+1.5" 6 Geotextile Fabric, Type V 18900 SY $2.50 $47,250.00 7 Select Granular Borrow 7870 CY $13.00 $102,310.00 12" 8 Aggregate Base, Class 5 9140 TN $10.00 $91,400.00 8" 9 Bituminous Base Course Mixture 2820 TN $68.00 $191,760.00 2.5"x24.5' wide 10 Bituminous Wearing Course Mixture 1660 TN $68.00 $112,880.00 1.5"x24' wide 11 Bituminous Tack Coat 960 GAL $4.00 $3,840.00 0.05 gal/sy 12 Bitumious Wearing Course Mixture -Driveway Apron 40 TN $85.00 $3,441.00 24'x4'x2" 13 Sawing Bituminous Pavement 270 LF $6.00 $1,620.00 14 Aggregate Shouldering, Class 2 1060 TN $24.00 $25,440.00 6", 2' wide each side 15 Clear and Grub 1 LS $5,000.00 $5,000.00 16 Ditch Grading 7 STA $5,000.00 $35,000.00 50' each way of culvert 17 Select Topsoil Borrow 60 CY $17.00 $1,020.00 6" 18 Erosion Control/Restoration 1 LS $7,500.00 $7,500.00 19 18" RCP Culvert 350 LF $20.00 $7,000.00 1 low point/1000 ft 20 18" RCP Flared End Section 14 EA $800.00 $11,200.00 21 Signing and Striping 1 LS $7,500.00 $7,500.00 25 % Contingency, Legal, Administrative, Engineering, Permits, Materials Testing: $209,690.00 Total Estimated Project Cost - Gravel Road Paving - 185th St - Full Section: $1,048,500.00 $160.57 Cost/Ft 185th St (Full Section) 8/19/2015, 5:12 PM Bolton & Menk, Inc. Page 1 of 6 ENGINEER'S ESTIMATE Gravel Road Paving - 185th St - Shape and Pave City of Scandia, Minnesota DATE: 8/19/2015 Total Length = 6,530 ft, 1.24 mi Average Width = 24 ft ITEM NO. ITEM OTY UNIT UNIT PRICE TOTAL Gravel Road Paving - 185th St - Shape and Pave 1 Mobilization 1 LS $15,000.00 $15,000.00 2 Traffic Control 1 LS $3,500.00 $3,500.00 3 Subgrade Excavation 880 CY $12.00 $10,560.00 15 % of area - 1' subcul 4 Subgrade Preparation 19160 SY $1.00 $19,160.00 5 Aggregate Base, Class 5 4910 TN $10.00 $49,100.00 3" 6 Bituminous Base Course Mixture 2820 TN $68.00 $191,760.00 2.5"x24.5' wide 7 Bituminous Wearing Course Mixture 1660 TN $68.00 $112,880.00 1.5"x24' wide 8 Bituminous Tack Coat 960 GAL $4.00 $3,840.00 0.05 gal/sy 9 Wearing Course Mixture - Driveway Apron 40 TN $85.00 $3,441.00 24'x4'x2" 10 Sawing Bituminous Pavement 270 LF $6.00 $1,620.00 11 Aggregate Shouldering, Class 2 1060 TN $24.00 $25,440.00 6", 2' wide each side 12 Clear and Grub 1 LS $5,000.00 $5,000.00 13 Ditch Grading 7 STA $5,000.00 $35,000.00 50' each way of culvert 14 Select Topsoil Borrow 60 CY $17.00 $1,020.00 6" 15 Erosion Control 1 LS $7,500.00 $7,500.00 16 18" RCP Culvert 350 LF $20.00 $7,000.00 1 low point/1000 ft 17 18" RCP Flared End Section 14 EA $800.00 $11,200.00 18 Signing and Striping 1 LS $7,500.00 $7,500.00 25 % Contingency, Legal, Administrative, Engineering, Permits, Materials Testing: $127,640.00 Total Estimated Project Cost - Gravel Road Paving - 185th St - Shape and Pave: $638,200.00 $97.73 Cost/Ft 185th St (Shape and Pave) 8/19/2015, 5:12 PM Bolton & Menk, Inc. Page 2 of 6 ENGINEER'S ESTIMATE Gravel Road Paving - Old Marine Trail - Full Section City of Scandia, Minnesota DATE: 8/19/2015 Total Length = 6,150 ft, 1.16 mi Average Width = 24 ft ITEM NO. ITEM OTY UNIT UNIT PRICE TOTAL Gravel Road Paving - Old Marine Trail- Full Section 1 Mobilization 1 LS $25,000.00 $25,000.00 2 Traffic Control 1 LS $3,500.00 $3,500.00 3 Subgrade Excavation 890 CY $12.00 $10,680.00 15 % of area - 1' subcut 4 Subgrade Preparation 17770 SY $1.00 $17,770.00 5 Common Excavation 11850 CY $10.00 $118,500.00 12"+8"+2.5"+1.5" 6 Geotextile Fabric, Type V 17800 SY $2.50 $44,500.00 7 Select Granular Borrow 7410 CY $13.00 $96,330.00 12" 8 Aggregate Base, Class 5 8600 TN $10.00 $86,000.00 8" 9 Bituminous Base Course Mixture 2650 TN $68.00 $180,200.00 2.5"x24.5' wide 10 Bituminous Wearing Course Mixture 1560 TN $68.00 $106,080.00 1.5"x24' wide 11 Bituminous Tack Coat 910 GAL $4.00 $3,640.00 0.05 gal/sy 12 Bitumious Wearing Course Mixture -Driveway Apron 38 TN $85.00 $3,233.00 24'x4'x2" 13 Sawing Bituminous Pavement 250 LF $6.00 $1,500.00 14 Aggregate Shouldering, Class 2 1000 TN $24.00 $24,000.00 6", 2' wide each side 15 Clear and Grub 1 LS $5,000.00 $5,000.00 16 Ditch Grading 7 STA $5,000.00 $35,000.00 50' each way of culvert 17 Select Topsoil Borrow 60 CY $17.00 $1,020.00 6" 18 Erosion Control/Restoration 1 LS $7,500.00 $7,500.00 19 18" RCP Culvert 350 LF $20.00 $7,000.00 1 low point/1000 ft 20 18" RCP Flared End Section 14 EA $800.00 $11,200.00 21 Signing and Striping 1 LS $7,500.00 $7,500.00 25 % Contingency, Legal, Administrative, Engineering, Permits, Materials Testing: $198,790.00 Total Estimated Project Cost - Gravel Road Paving - Old Marine Trail - Full Section: $994,000.00 $161.63 Cost/Ft Old Marine (Full Section) 8/19/2015, 5:12 PM Bolton & Menk, Inc. Page 3 of 6 ENGINEER'S ESTIMATE Gravel Road Paving - Old Marine Trail - Shape and Pave City of Scandia, Minnesota DATE: 8/19/2015 Total Length = 6,530 ft, 1.24 mi Average Width = 24 ft ITEM NO. ITEM QTY UNIT UNIT PRICE TOTAL Gravel Road Paving - Old Marine Trail - Shape and Pave 1 Mobilization 1 LS $15,000.00 $15,000.00 2 Traffic Control 1 LS $3,500.00 $3,500.00 3 Subgrade Excavation 820 CY $12.00 $9,840.00 15 % of area - 1' subcul 4 Subgrade Preparation 18040 SY $1.00 $18,040.00 5 Aggregate Base, Class 5 4610 TN $10.00 $46,100.00 3" 6 Bituminous Base Course Mixture 2650 TN $68.00 $180,200.00 2.5"x24.5' wide 7 Bituminous Wearing Course Mixture 1560 TN $68.00 $106,080.00 1.5"x24' wide 8 Bituminous Tack Coat 910 GAL $4.00 $3,640.00 0.05 gal/sy 9 Wearing Course Mixture - Driveway Apron 38 TN $85.00 $3,233.00 24'x4'x2" 10 Sawing Bituminous Pavement 250 LF $6.00 $1,500.00 11 Aggregate Shouldering, Class 2 1000 TN $24.00 $24,000.00 6", 2' wide each side 12 Clear and Grub 1 LS $5,000.00 $5,000.00 13 Ditch Grading 7 STA $5,000.00 $35,000.00 50' each way of culvert 14 Select Topsoil Borrow 60 CY $17.00 $1,020.00 6" 15 Erosion Control 1 LS $7,500.00 $7,500.00 16 18" RCP Culvert 350 LF $20.00 $7,000.00 1 low point/1000 ft 17 18" RCP Flared End Section 14 EA $800.00 $11,200.00 18 Signing and Striping 1 LS $7,500.00 $7,500.00 25 % Contingency, Legal, Administrative, Engineering, Permits, Materials Testing: $121,340.00 Total Estimated Project Cost - Gravel Road Paving - Old Marine Trail - Shape and Pave: $606,700.00 $98.65 Cost/Ft Old Marine (Shape and Pave) 8/19/2015, 5:12 PM Bolton & Menk, Inc. Page 4 of 6 ENGINEER'S ESTIMATE Gravel Road Paving - Oakgreen Ave - Full Section City of Scandia, Minnesota DATE: 8/19/2015 Total Length = 2,015 ft, 0.38 mi Average Width = 24 ft ITEM NO. ITEM OTY UNIT UNIT PRICE TOTAL Gravel Road Paving - Oakgreen Ave- Full Section 1 Mobilization 1 LS $15,000.00 $15,000.00 2 Traffic Control 1 LS $3,500.00 $3,500.00 3 Subgrade Excavation 300 CY $12.00 $3,600.00 15 % of area - 1' subcut 4 Subgrade Preparation 5830 SY $1.00 $5,830.00 5 Common Excavation 3890 CY $10.00 $38,900.00 12"+8"+2.5"+1.5" 6 Geotextile Fabric, Type V 5900 SY $2.50 $14,750.00 7 Select Granular Borrow 2440 CY $13.00 $31,720.00 12" 8 Aggregate Base, Class 5 2820 TN $10.00 $28,200.00 8" 9 Bituminous Base Course Mixture 870 TN $68.00 $59,160.00 2.5"x24.5' wide 10 Bituminous Wearing Course Mixture 510 TN $68.00 $34,680.00 1.5"x24' wide 11 Bituminous Tack Coat 300 GAL $4.00 $1,200.00 0.05 gal/sy 12 Bitumious Wearing Course Mixture -Driveway Apron 13 TN $85.00 $1,147.00 24'x4'x2" 13 Sawing Bituminous Pavement 90 LF $6.00 $540.00 14 Aggregate Shouldering, Class 2 330 TN $24.00 $7,920.00 6", 2' wide each side 15 Clear and Grub 1 LS $3,500.00 $3,500.00 16 Ditch Grading 3 STA $4,000.00 $12,000.00 50' each way of culvert 17 Select Topsoil Borrow 20 CY $17.00 $340.00 6" 18 Erosion Control/Restoration 1 LS $5,000.00 $5,000.00 19 18" RCP Culvert 150 LF $20.00 $3,000.00 1 low point/1000 ft 20 18" RCP Flared End Section 5 EA $800.00 $4,000.00 21 Signing and Striping 1 LS $2,500.00 $2,500.00 25 % Contingency, Legal, Administrative, Engineering, Permits, Materials Testing: $69,130.00 Total Estimated Project Cost - Gravel Road Paving - Oakgreen Ave- Full Section: $345,700.00 $171.56 Cost/Ft Oakgreen Ave (Full Section) 8/19/2015, 5:12 PM Bolton & Menk, Inc. Page 5 of 6 ENGINEER'S ESTIMATE Gravel Road Paving - Oakgreen Ave - Shape and Pave City of Scandia, Minnesota DATE: 8/19/2015 Total Length = 2,015 ft, 0.38 mi Average Width = 24 ft ITEM NO. ITEM CITY UNIT UNIT PRICE TOTAL Gravel Road Paving - Oakgreen Ave - Shape and Pave 1 Mobilization 1 LS $5,000.00 $5,000.00 2 Traffic Control 1 LS $3,500.00 $3,500.00 3 Subgrade Excavation 270 CY $12.00 $3,240.00 15 % of area - 1' subcul 4 Subgrade Preparation 5920 SY $1.00 $5,920.00 5 Aggregate Base, Class 5 1510 TN $10.00 $15,100.00 3" 6 Bituminous Base Course Mixture 870 TN $68.00 $59,160.00 2.5"x24.5' wide 7 Bituminous Wearing Course Mixture 510 TN $68.00 $34,680.00 1.5"x24' wide 8 Bituminous Tack Coat 300 GAL $4.00 $1,200.00 0.05 gal/sy 9 Wearing Course Mixture - Driveway Apron 13 TN $85.00 $1,147.00 24'x4'x2" 10 Sawing Bituminous Pavement 90 LF $6.00 $540.00 11 Aggregate Shouldering, Class 2 330 TN $24.00 $7,920.00 6", 2' wide each side 12 Clear and Grub 1 LS $3,500.00 $3,500.00 13 Ditch Grading 3 STA $4,000.00 $12,000.00 50' each way of culvert 14 Select Topsoil Borrow 20 CY $17.00 $340.00 6" 15 Erosion Control 1 LS $5,000.00 $5,000.00 16 18" RCP Culvert 150 LF $20.00 $3,000.00 1 low point/1000 ft 17 18" RCP Flared End Section 5 EA $800.00 $4,000.00 18 Signing and Striping 1 LS $2,500.00 $2,500.00 25 % Contingency, Legal, Administrative, Engineering, Permits, Materials Testing: $41,940.00 Total Estimated Project Cost - Gravel Road Paving - Oakgreen Ave - Shape and Pave: $209,700.00 $104.07 Cost/Ft Oakgreen Ave (Shape and Pave) 8/19/2015, 5:12 PM Bolton & Menk, Inc. Page 6 of 6