|
WSB Project:CSAH 34 ROADWAY IMPROVEMENTS
<br />Project Location:ANOKA COUNTY, MN
<br />WSB Project No.:014400-000
<br />Date:04/09/2020
<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 24 $6,000.00 24.0 $6,000.00
<br />2101.524 GRUBBING TREE $200.00 24 $4,800.00 24.0 $4,800.00
<br />2104.502 REMOVE GATE VALVE EACH $300.00 5 $1,500.00 5.0 $1,500.00
<br />2104.502 REMOVE HYDRANT EACH $250.00 3 $750.00 3.0 $750.00
<br />2104.502 REMOVE DRAINAGE STRUCTURE EACH $300.00 20 $6,000.00 15.0 $4,500.00 5.0 $1,500.00
<br />2104.502 REMOVE SIGN TYPE C EACH $35.00 42 $1,470.00 42.0 $1,470.00
<br />2104.502 REMOVE SIGN TYPE D EACH $125.00 1 $125.00 1.0 $125.00
<br />2104.502 REMOVE SIGN TYPE SPECIAL EACH $200.00 2 $400.00 2.0 $400.00
<br />2104.502 SALVAGE SIGN TYPE SPECIAL EACH $90.00 4 $360.00 4.0 $360.00
<br />2104.502 SALVAGE MAIL BOX SUPPORT EACH $50.00 13 $650.00 13.0 $650.00
<br />2104.503 REMOVE WATER MAIN LIN FT $12.00 250 $3,000.00 250.0 $3,000.00
<br />2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT $2.00 5000 $10,000.00 5000.0 $10,000.00
<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 $4.00 196 $784.00 196.0 $784.00
<br />2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD $3.00 922 $2,766.00 922.0 $2,766.00
<br />2104.504 REMOVE BITUMINOUS PAVEMENT SQ YD $3.00 40899 $122,697.00 40899.0 $122,697.00
<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 $1.50 758 $1,137.00 758.0 $1,137.00
<br />2106.507 EXCAVATION - COMMON CU YD $12.00 13826 $165,912.00 13826.0 $165,912.00
<br />2106.507 EXCAVATION - SUBGRADE CU YD $14.00 10148 $142,072.00 10148.0 $142,072.00
<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 $22.00 9846 $216,612.00 9846.0 $216,612.00
<br />2106.507 COMMON EMBANKMENT (CV) CU YD $3.00 5118 $15,354.00 5118.0 $15,354.00
<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 6357 $158,925.00 6357.0 $158,925.00
<br />2232.504 MILL BITUMINOUS SURFACE (2.0")SQ YD $5.00 6217 $31,085.00 6217.0 $31,085.00
<br />CITY
<br />Unit PriceDescriptionItem
<br />No.Unit
<br />PROJECT TOTAL COUNTY
<br />EXHIBIT B
<br />ENGINEER'S ESTIMATE
<br />Page 1 Engineer Estimate_(040920).xlsx
|