|
WSB Project:CSAH 34 ROADWAY IMPROVEMENTS - 2 ROUNDABOUT OPTION
<br />Project Location:ANOKA COUNTY, MN
<br />WSB Project No.:014400-000
<br />Date:02/26/2020
<br />Estimated Estimated Estimated Estimated Estimated Estimated
<br />Quantity Cost Quantity Cost Quantity Cost
<br />2021.501 MOBILIZATION LUMP SUM $250,000.00 1.00 $250,000.00 0.89 $222,500.00 0.11 $27,500.00
<br />2101.524 CLEARING TREE $250.00 10 $2,500.00 10.0 $2,500.00
<br />2101.524 GRUBBING TREE $200.00 10 $2,000.00 10.0 $2,000.00
<br />2104.502 REMOVE GATE VALVE EACH $300.00 5 $1,500.00 5 $1,500.00
<br />2104.502 REMOVE HYDRANT EACH $250.00 3 $750.00 3 $750.00
<br />2104.502 REMOVE DRAINAGE STRUCTURE EACH $300.00 10 $3,000.00 9.0 $2,700.00 1 $300.00
<br />2104.502 REMOVE SIGN TYPE C EACH $35.00 60 $2,100.00 60.0 $2,100.00
<br />2104.503 REMOVE WATER MAIN LIN FT $12.00 250 $3,000.00 250 $3,000.00
<br />2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT $2.00 950 $1,900.00 950.0 $1,900.00
<br />2104.503 REMOVE SEWER PIPE (STORM)LIN FT $20.00 780 $15,600.00 780.0 $15,600.00
<br />2104.503 REMOVE CURB AND GUTTER LIN FT $5.00 2140 $10,700.00 2140.0 $10,700.00
<br />2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD $4.00 160 $640.00 160.0 $640.00
<br />2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD $3.00 900 $2,700.00 900.0 $2,700.00
<br />2104.504 REMOVE BITUMINOUS PAVEMENT SQ YD $3.00 22500 $67,500.00 22500.0 $67,500.00
<br />2104.518 REMOVE BITUMINOUS WALK SQ FT $1.00 51000 $51,000.00 51000.0 $51,000.00
<br />2104.518 REMOVE CONCRETE WALK SQ FT $1.50 2680 $4,020.00 2680.0 $4,020.00
<br />2106.507 EXCAVATION - COMMON CU YD $10.00 10000 $100,000.00 10000.0 $100,000.00
<br />2106.507 EXCAVATION - SUBGRADE CU YD $12.00 13000 $156,000.00 13000.0 $156,000.00
<br />2106.507 EXCAVATION - CHANNEL AND POND CU YD $16.00 2000 $32,000.00 2000.0 $32,000.00
<br />2106.507 SELECT GRANULAR EMBANKMENT (CV)CU YD $20.00 15000 $300,000.00 15000.0 $300,000.00
<br />2106.507 COMMON EMBANKMENT (CV) CU YD $3.00 12000 $36,000.00 12000.0 $36,000.00
<br />2123.510 COMMON LABORERS HOUR $80.00 20 $1,600.00 20.0 $1,600.00
<br />2123.510 DOZER HOUR $160.00 20 $3,200.00 20.0 $3,200.00
<br />2123.510 10 CU YD TRUCK HOUR $180.00 20 $3,600.00 20.0 $3,600.00
<br />2123.510 0.75 CU YD FRONT END LOADER HOUR $125.00 20 $2,500.00 20.0 $2,500.00
<br />2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $140.00 20 $2,800.00 20.0 $2,800.00
<br />2130.523 WATER M GALLON $40.00 10 $400.00 10.0 $400.00
<br />2211.507 AGGREGATE BASE (CV) CLASS 5 CU YD $25.00 5900 $147,500.00 5900.0 $147,500.00
<br />2232.504 MILL BITUMINOUS SURFACE (2.0")SQ YD $5.00 8600 $43,000.00 8600.0 $43,000.00
<br />2301.504 CONCRETE PAVEMENT 7.0"SQ YD $75.00 2850 $213,750.00 2850.0 $213,750.00
<br />2301.504 CONCRETE PAVEMENT 7.0" SPECIAL SQ YD $80.00 725 $58,000.00 725.0 $58,000.00
<br />2302.602 DRILL & GROUT REINF BAR (EPOXY COATED)EACH $22.00 300 $6,600.00 300.0 $6,600.00
<br />2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B)TON $80.00 2200 $176,000.00 2200.0 $176,000.00
<br />2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)TON $75.00 5900 $442,500.00 5900.0 $442,500.00
<br />2360.509 TYPE SP 12.5 NON WEARING COURSE MIXTURE (4,B)TON $75.00 450 $33,750.00 450.0 $33,750.00
<br />2402.503 ORNAMENTAL METAL RAILING LIN FT $120.00 150 $18,000.00 150.0 $18,000.00
<br />2411.618 MODULAR BLOCK RETAINING WALL SQ FT $60.00 1000 $60,000.00 1000.0 $60,000.00
<br />2501.502 30" RC PIPE APRON EACH $1,150.00 3 $3,450.00 3.0 $3,450.00
<br />2501.602 TRASH GUARD FOR 30" PIPE APRON EACH $1,500.00 3 $4,500.00 3.0 $4,500.00
<br />2503.503 15" RC PIPE SEWER DESIGN 3006 CLASS V LIN FT $65.00 2900 $188,500.00 2610.0 $169,650.00 290 $18,850.00
<br />2503.503 18" RC PIPE SEWER DESIGN 3006 LIN FT $68.00 400 $27,200.00 360.0 $24,480.00 40 $2,720.00
<br />2503.503 24" RC PIPE SEWER DESIGN 3006 LIN FT $75.00 300 $22,500.00 270.0 $20,250.00 30 $2,250.00
<br />2503.503 30" RC PIPE SEWER DESIGN 3006 CLASS IV LIN FT $125.00 300 $37,500.00 270.0 $33,750.00 30 $3,750.00
<br />2503.602 CONNECT TO EXISTING STORM SEWER EACH $1,200.00 1 $1,200.00 0.9 $1,080.00 0 $120.00
<br />2504.602 CONNECT TO EXISTING WATER MAIN EACH $1,500.00 4 $6,000.00 4 $6,000.00
<br />2504.602 HYDRANT EACH $3,500.00 3 $10,500.00 3 $10,500.00
<br />2504.602 16" GATE VALVE AND BOX EACH $4,500.00 4 $18,000.00 4 $18,000.00
<br />2504.603 16" WATERMAIN DUCTILE IRON CL 51 LIN FT $220.00 600 $132,000.00 600 $132,000.00
<br />2504.608 DUCTILE IRON FITTINGS POUND $6.00 2600 $15,600.00 2600 $15,600.00
<br />2506.502 CASTING ASSEMBLY EACH $750.00 60 $45,000.00 54.0 $40,500.00 6 $4,500.00
<br />2506.502 ADJUST FRAME AND RING CASTING EACH $500.00 15 $7,500.00 15.0 $7,500.00
<br />2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT $750.00 200 $150,000.00 180.0 $135,000.00 20 $15,000.00
<br />2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 60-4020 LIN FT $1,000.00 50 $50,000.00 45.0 $45,000.00 5 $5,000.00
<br />2506.503 CONSTRUCT DRAINAGE STRUCTURE DESIGN 84-4020 LIN FT $1,300.00 40 $52,000.00 36.0 $46,800.00 4 $5,200.00
<br />2521.518 4" CONCRETE WALK SQ FT $6.00 23620 $141,720.00 23620.0 $141,720.00
<br />2521.518 6" CONCRETE WALK SQ FT $10.00 5250 $52,500.00 5250.0 $52,500.00
<br />2521.518 3" BITUMINOUS WALK SQ FT $2.00 61500 $123,000.00 61500.0 $123,000.00
<br />2531.503 CONCRETE CURB AND GUTTER DESIGN R418 LIN FT $35.00 640 $22,400.00 640.0 $22,400.00
<br />2531.503 CONCRETE CURB AND GUTTER DESIGN B418 (MOD)LIN FT $20.00 6500 $130,000.00 6500.0 $130,000.00
<br />2531.503 CONCRETE CURB AND GUTTER DESIGN B424 LIN FT $22.00 8800 $193,600.00 4400.0 $96,800.00 4400 $96,800.00
<br />2531.504 6" CONCRETE DRIVEWAY PAVEMENT SQ YD $60.00 305 $18,300.00 305.0 $18,300.00
<br />2531.618 TRUNCATED DOMES SQ FT $42.00 800 $33,600.00 800.0 $33,600.00
<br />2545.502 LIGHTING UNIT TYPE SPECIAL EACH $7,000.00 15 $105,000.00 3.75 $26,250.00 11.25 $78,750.00
<br />2563.601 TRAFFIC CONTROL LUMP SUM $100,000.00 1.00 $100,000.00 0.89 $89,000.00 0.11 $11,000.00
<br />2564.518 SIGN PANELS TYPE C SQ FT $30.00 500 $15,000.00 500.0 $15,000.00
<br />2564.518 SIGN PANELS TYPE D SQ FT $45.00 400 $18,000.00 400.0 $18,000.00
<br />2573.501 STABILIZED CONSTRUCTION EXIT LUMP SUM $2,000.00 1 $2,000.00 1.0 $2,000.00
<br />2573.502 STORM DRAIN INLET PROTECTION EACH $250.00 58 $14,500.00 58.0 $14,500.00
<br />2573.502 CULVERT END CONTROLS EACH $200.00 3 $600.00 3.0 $600.00
<br />2573.503 SILT FENCE, TYPE MS LIN FT $4.00 1500 $6,000.00 1500.0 $6,000.00
<br />2573.503 SEDIMENT CONTROL LOG TYPE WOOD FIBER LIN FT $3.00 1000 $3,000.00 1000.0 $3,000.00
<br />CITY
<br />Unit PriceDescriptionItem
<br />No.Unit
<br />STATEMENT OF ESTIMATED QUANTITIES
<br />PROJECT TOTAL COUNTY
<br />"EXHIBIT B"
<br />P:\002-634-003\Documents\Agreements\Engineer Estimate_Alt. 1(Cost_Split).xlsx
|