|
OPINION OF PROBABLE COST
<br />WSB Project: County Road J (Ramsey CSAH 1 / Anoka CSAH 32) at Hodgson Road (CSAH 49) Intersection Improvements
<br />Project Location: Anoka County and Ramsey County, Minnesota
<br />WSB Project No.: 019054-000
<br />Date: 09/07/2022
<br />STATEMENT OF ESTIMATED QUANTITIES
<br />ITEM NUMBER
<br />DESCRIPTION
<br />NOTES
<br />UNIT
<br />UNIT PRICE
<br />PROJECT TOTAL
<br />ANOKA COUNTY
<br />RAMSEY COUNTY
<br />CITY OF
<br />LINO LAKES
<br />50% ANOKA COUNTY
<br />50% LINO LAKES
<br />50% RAMSEY COUNTY
<br />50% SHOREVIEW
<br />25% RAMSEY COUNTY
<br />75% SHOREVIEW
<br />STORM SEWER
<br />45% ANOKA COUNTY
<br />45% RAMSEY COUNTY
<br />5% LINO LAKES
<br />5% SHOREVIEW
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />$400,000.00
<br />1
<br />$392,000.00
<br />0.24
<br />$96,000.00
<br />0.32
<br />$128,000.00
<br />0.18
<br />$72,000.00
<br />0.02
<br />$8,000.00
<br />0.02
<br />$8,000.00
<br />0.01
<br />$4,000.00
<br />0.19
<br />$76,000.00
<br />2031.602
<br />COMBINATION FIELD LABORATORY -OFFICE
<br />EACH
<br />$20,000.00
<br />1
<br />$19,600.00
<br />0.24
<br />$4,800.00
<br />0.32
<br />$6,400.00
<br />0.18
<br />$3,600.00
<br />0.02
<br />$400.00
<br />0.02
<br />$400.00
<br />0.01
<br />$200.00
<br />0.19
<br />$3,800.00
<br />2101.505
<br />CLEARING
<br />(1)
<br />ACRE
<br />$5,000.00
<br />0.5
<br />$2,500.00
<br />0.5
<br />$2,500.00
<br />2101.505
<br />GRUBBING
<br />1
<br />ACRE
<br />$4,800.00
<br />0.5
<br />$2,400.00
<br />0.5
<br />$2,400.00
<br />2101.524
<br />CLEARING
<br />(1)
<br />EACH
<br />$250.00
<br />21.0
<br />$5,250.00
<br />15.0
<br />$3,750.00
<br />6.0
<br />$1,500.00
<br />2101.524
<br />GRUBBING
<br />1
<br />EACH
<br />$200.00
<br />21.0
<br />$4,200.00
<br />15.0
<br />$3,000.00
<br />6.0
<br />$1,200.00
<br />2102.503
<br />PAVEMENT MARKING REMOVAL
<br />LIN FT
<br />$1.00
<br />960
<br />$960.00
<br />700
<br />$700.00
<br />260
<br />$260.00
<br />2104.502
<br />REMOVE PIPE APRON
<br />EACH
<br />$230.00
<br />4
<br />$920.00
<br />4
<br />$920.00
<br />2104.502
<br />REMOVE LIGHTING UNIT
<br />EACH
<br />$1,250.00
<br />3
<br />$3,750.00
<br />1
<br />$1,250.00
<br />2
<br />$2,500.00
<br />2104.502
<br />REMOVE DRAINAGE STRUCTURE
<br />EACH
<br />$440.00
<br />9
<br />$3,960.00
<br />3
<br />$1,320.00
<br />6
<br />$2,640.00
<br />2104.502
<br />REMOVE SIGN
<br />EACH
<br />$62.00
<br />127
<br />$7,874.00
<br />8
<br />$496.00
<br />119
<br />$7,378.00
<br />2104.502
<br />REMOVE SIGN TYPE SPECIAL
<br />EACH
<br />$62.00
<br />1
<br />$62.00
<br />1
<br />$62.00
<br />2104.502
<br />REMOVE SIGNAL SYSTEM
<br />(12)
<br />EACH
<br />$12,000.00
<br />1
<br />$12,000.00
<br />0.25
<br />$3,000.00
<br />0.50
<br />$6,000.00
<br />0.25
<br />$3,000.00
<br />2104.502
<br />SALVAGE SIGN
<br />EACH
<br />$70.00
<br />5
<br />$350.00
<br />5
<br />$350.00
<br />2104.502
<br />SALVAGE SIGN TYPE SPECIAL
<br />EACH
<br />$72.00
<br />3
<br />$216.00
<br />3
<br />$216.00
<br />2104.502
<br />SALVAGE MAIL BOX SUPPORT
<br />2
<br />EACH
<br />$125.00
<br />19
<br />$2,375.00
<br />9
<br />$1,125.00
<br />10
<br />$1,250.00
<br />2104.503
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />$6.00
<br />127
<br />$762.00
<br />85
<br />$510.00
<br />42
<br />$252.00
<br />2104.503
<br />SAWING BIT PAVEMENT L DEPTH
<br />LIN FT
<br />$4.00
<br />931
<br />1 $3,724.00
<br />409
<br />$1,636.00
<br />522
<br />$2,088.00
<br />2104.503
<br />REMOVE SEWER PIPE (STORM)
<br />LIN FT
<br />$24.00
<br />526
<br />$12,624.00
<br />254
<br />$6,096.00
<br />272
<br />$6,528.00
<br />2104.503
<br />REMOVE CURB & GUTTER
<br />LIN FT
<br />$5.00
<br />3541
<br />$17,705.00
<br />1645
<br />$8,225.00
<br />1896
<br />$9,480.00
<br />2104.503
<br />REMOVE BITUMINOUS CURB
<br />LIN FT
<br />$4.00
<br />137
<br />$548.00
<br />137
<br />$548.00
<br />2104.503
<br />REMOVE FENCE
<br />LIN FT
<br />$5.00
<br />135
<br />$675.00
<br />135
<br />$675.00
<br />2104.504
<br />REMOVE CONCRETE WALK
<br />SQ YD
<br />$15.00
<br />120
<br />$1,800.00
<br />31
<br />$465.00
<br />89
<br />$1,335.00
<br />2104.504
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SQ YD
<br />$13.00
<br />435
<br />$5,655.00
<br />280
<br />$3,640.00
<br />155
<br />$2,015.00
<br />2104.504
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SQ YD
<br />$9.00
<br />1202
<br />$10,818.00
<br />1076
<br />$9,684.00
<br />126
<br />$1,134.00
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />1 $6.00
<br />21263
<br />$127,578.00
<br />12394
<br />$74,364.00
<br />8869
<br />$53,214.00
<br />2104.518
<br />REMOVE BITUMINOUS WALK
<br />SQ FT
<br />$2.00
<br />14045
<br />$28,090.00
<br />587
<br />$1,174.00
<br />13458
<br />$26,916.00
<br />2104.518
<br />REMOVE CONCRETE WALK
<br />SQ FT
<br />$2.00
<br />965
<br />$1,930.00
<br />342
<br />$684.00
<br />623
<br />$1,246.00
<br />2106.507
<br />EXCAVATION - COMMON
<br />(P)
<br />CU YD
<br />$10.00
<br />16500
<br />$165,000.00
<br />5300
<br />$53,000.00
<br />7500
<br />$75,000.00
<br />3700
<br />$37,000.00
<br />2106.507
<br />EXCAVATION - SUBGRADE
<br />P
<br />CU YD
<br />$14.00
<br />10900
<br />$152,600.00
<br />3400
<br />$47,600.00
<br />4800
<br />$67,200.00
<br />2700
<br />$37,800.00
<br />2106.507
<br />EXCAVATION - CHANNEL AND POND
<br />(P)
<br />CU YD
<br />$12.00
<br />2500
<br />$30,000.00
<br />1250
<br />$15,000.00
<br />1250
<br />$15,000.00
<br />2106.507
<br />SELECT GRANULAR EMBANKMENT C
<br />P)
<br />CU YD
<br />$20.00
<br />10100
<br />$202,000.00
<br />2600
<br />$52,000.00
<br />4800
<br />$96,000.00
<br />2700
<br />$54,000.00
<br />2106.507
<br />COMMON EMBANKMENT (CV)
<br />(P)
<br />CU YD
<br />$8.00
<br />6650
<br />$53,200.00
<br />1800
<br />$14,400.00
<br />3100
<br />$24,800.00
<br />1750
<br />$14,000.00
<br />2118.507
<br />AGGREGATE SURFACING C CLASS 2
<br />P
<br />CU YD
<br />$67.00
<br />42
<br />$2,814.00
<br />42
<br />$2,814.00
<br />2123.510
<br />DOZER
<br />HOUR
<br />$160.00
<br />40
<br />$6,400.00
<br />20
<br />$3,200.00
<br />20
<br />$3,200.00
<br />2123.610
<br />STREET SWEEPER ITH PICKUP BROOM
<br />4
<br />HOUR
<br />$324.00
<br />40
<br />$12,960.00
<br />20
<br />$6,480.00
<br />20
<br />$6,480.00
<br />2123.610
<br />1.5 CU YD BACKHOE
<br />(3)
<br />HOUR
<br />$200.00
<br />40
<br />$8,000.00
<br />20
<br />$4,000.00
<br />20
<br />$4,000.00
<br />2130.523
<br />WATER
<br />5
<br />M GALLON
<br />$40.00
<br />150
<br />$6,000.00
<br />75
<br />$3,000.00
<br />75
<br />$3,000.00
<br />2211.507
<br />AGGREGATE BASE (CV) CLASS 5
<br />(P)
<br />CU YD
<br />$28.00
<br />5963
<br />$166,964.00
<br />2563
<br />$71,764.00
<br />1720
<br />$48,160.00
<br />1399
<br />$39,172.00
<br />96
<br />$2,688.00
<br />127
<br />$3,556.00
<br />58
<br />$1,624.00
<br />2301.504
<br />CONCRETE PAVEMENT 7.0"
<br />SQ YD
<br />$80.00
<br />1362
<br />$108,960.00
<br />454
<br />$36,320.00
<br />454
<br />$36,320.00
<br />454
<br />$36,320.00
<br />2301.504
<br />CONCRETE PAVEMENT 7.0" SPECIAL
<br />(6)
<br />SQ YD
<br />$85.00
<br />258
<br />$21,930.00
<br />86
<br />$7,310.00
<br />86
<br />$7,310.00
<br />86
<br />$7,310.00
<br />2301.602
<br />DRILL & GROUT REINF BAR EPDXY COATED
<br />EACH
<br />$15.00
<br />285
<br />$4,275.00
<br />6
<br />$90.00
<br />95
<br />$1,425.00
<br />91
<br />$1,365.00
<br />93
<br />$1,395.00
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />$2.00
<br />2145
<br />$4,290.00
<br />798
<br />$1,596.00
<br />771
<br />$1,542.00
<br />576
<br />$1,152.00
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIX 2,B
<br />(8)
<br />TON
<br />$88.00
<br />502
<br />$44,176.00
<br />179
<br />$15,752.00
<br />213
<br />$18,744.00
<br />110
<br />$9,680.00
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIX (3,C)
<br />TON
<br />$65.00
<br />115
<br />$7,475.00
<br />97
<br />$6,305.00
<br />18
<br />$1,170.00
<br />2360.509
<br />TYPE SP 12.5 NON WEAR COURSE MIX 3,B
<br />TON
<br />$68.00
<br />2423
<br />$164,764.00
<br />901
<br />$61,268.00
<br />871
<br />$59,228.00
<br />651
<br />$44,268.00
<br />2360.509
<br />TYPE SP 12.5 WEARING COURSE MIX (3,C)
<br />TON
<br />$74.00
<br />4845
<br />$358,530.00
<br />1802
<br />$133,348.00
<br />1741
<br />$128,834.00
<br />1302
<br />$96,348.00
<br />2503.503
<br />15" RC PIPE SEWER DES 3006 CL V
<br />LIN FT
<br />$72.00
<br />2000
<br />$144,000.00
<br />2000
<br />$144,000.00
<br />2503.503
<br />18" RC PIPE SEWER DES 3006 CL V
<br />LIN FT
<br />$75.00
<br />1600
<br />$120,000.00
<br />1600
<br />$120,000.00
<br />2503.503
<br />24" RC PIPE SEWER DES 3006 CL V
<br />LIN FT
<br />$105.00
<br />1100
<br />$115,500.00
<br />1100
<br />$115,500.00
<br />2504.602
<br />ADJUST HYDRANT
<br />EACH
<br />$2,600.00
<br />4
<br />$10,400.00
<br />1
<br />$2,600.00
<br />3
<br />$7,800.00
<br />2504.602
<br />ADJUST VALVE BOX
<br />EACH
<br />$760.00
<br />15
<br />$11,400.00
<br />4
<br />$3,040.00
<br />11
<br />$8,360.00
<br />2506.502
<br />CASTING ASSEMBLY
<br />EACH
<br />$930.00
<br />74
<br />$68,820.00
<br />74
<br />$68,820.00
<br />2506.502
<br />ADJUST FRAME & RING CASTING
<br />EACH
<br />$714.00
<br />15
<br />$10,710.00
<br />7
<br />$4,998.00
<br />8
<br />$5,712.00
<br />2506.503
<br />CONST DRAINAGE STRUCTURE DES 48-4020
<br />LIN FT
<br />$450.00
<br />250
<br />$112,500.00
<br />250
<br />$112,500.00
<br />2506.503
<br />CONST DRAINAGE STRUCTURE DES 60-4020
<br />LIN FT
<br />$750.00
<br />130
<br />$97,500.00
<br />130
<br />$97,500.00
<br />2521.518
<br />4" CONCRETE WALK
<br />(9)
<br />SQ FT
<br />$8.00
<br />17182
<br />$137,456.00
<br />2128
<br />$17,024.00
<br />5480
<br />$43,840.00
<br />7721
<br />$61,768.00
<br />1853
<br />$14,824.00
<br />2521.518
<br />4" CONCRETE WALK SPECIAL
<br />6
<br />SQ FT
<br />$9.00
<br />981
<br />$8,829.00
<br />231
<br />$2,079.00
<br />474
<br />$4,266.00
<br />276
<br />$2,484.00
<br />2521.518
<br />6" CONCRETE WALK
<br />(7)
<br />SQ FT
<br />$11.00
<br />5230
<br />$57,530.00
<br />280
<br />$3,080.00
<br />2136
<br />$23,496.00
<br />2402
<br />$26,422.00
<br />412
<br />$4,532.00
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN B418 MOD
<br />(10)
<br />LIN FT
<br />$26.00
<br />4341
<br />$112,866.00
<br />1757
<br />$45,682.00
<br />1365
<br />$35,490.00
<br />1219
<br />$31,694.00
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN B424
<br />LIN FT
<br />$30.00
<br />7291
<br />$218,730.00
<br />2183
<br />$65,490.00
<br />1864
<br />$55,920.00
<br />1991
<br />$59,730.00
<br />1253
<br />$37,590.00
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />LIN FT
<br />$21.00
<br />300
<br />$6,300.00
<br />300
<br />$6,300.00
<br />2531.503
<br />CONCRETE CURB & GUTTER DESIGN R418
<br />LIN FT
<br />$30.00
<br />255
<br />$7,650.00
<br />85
<br />$2,550.00
<br />85
<br />$2,550.00
<br />85
<br />$2,550.00
<br />2531.503
<br />SURMOUNTABLE CURB & GUTTER
<br />(10)
<br />LIN FT
<br />$28.00
<br />156
<br />$4,368.00
<br />67
<br />$1,876.00
<br />89
<br />$2,492.00
<br />2531.504
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />SQ YD
<br />$67.00
<br />533
<br />$35,711.00
<br />227
<br />$15,209.00
<br />32
<br />$2,144.00
<br />274
<br />$18,358.00
<br />2531.618
<br />TRUNCATED DOMES
<br />SQ
<br />$53.00
<br />568
<br />$30,104.00
<br />32
<br />$1,696.00
<br />225
<br />$11,925.00
<br />243
<br />$12,879.00
<br />68
<br />$3,604.00
<br />2540.602
<br />INSTALL MAIL BOX SUPPORT
<br />EACH
<br />$630.00
<br />19
<br />$11,970.00
<br />9
<br />$5,670.00
<br />10
<br />$6,300.00
<br />2545.502
<br />LIGHTING UNIT
<br />EACH
<br />$11,000.00
<br />16
<br />$176,000.00
<br />6
<br />$66,000.00
<br />6
<br />$66,000.00
<br />4
<br />$44,000.00
<br />Page 1 P:\002-649-003 CSAH 49 at CR J\Documents\Agreements\Lino Lakes JPA\Copy of 019054-000_EngineerEstimate_2022-09-06.xlsx
<br />
|