|
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 />2563.601
<br />TRAFFIC CONTROL
<br />LUMPSUM
<br />$100,000.00
<br />1
<br />$98,000.00
<br />0.24
<br />$24,000.00
<br />0.32
<br />$32,000.00
<br />0.18
<br />$18,000.00
<br />0.02
<br />$2,000.00
<br />0.02
<br />$2,000.00
<br />0.01
<br />$1,000.00
<br />0.19
<br />$19,000.00
<br />2564.602
<br />INSTALL SIGN
<br />EACH
<br />$600.00
<br />5
<br />$3,000.00
<br />5
<br />$3,000.00
<br />2564.602
<br />INSTALL SIGN TYPE SPECIAL
<br />EACH
<br />$290.00
<br />3
<br />$870.00
<br />3
<br />$870.00
<br />2564.602
<br />DELINEATOR / MARKER
<br />EACH
<br />$140.00
<br />2
<br />$280.00
<br />2
<br />$280.00
<br />2564.602
<br />DELINEATOR / MARKER PANEL
<br />EACH
<br />$75.00
<br />9
<br />$675.00
<br />1
<br />$75.00
<br />8
<br />$600.00
<br />2564.618
<br />SIGN
<br />SQ FT
<br />$42.00
<br />777
<br />$32,634.00
<br />177
<br />$7,434.00
<br />600
<br />$25,200.00
<br />2573.501
<br />STABILIZED CONSTRUCTION EXIT
<br />LUMPSUM
<br />$7,500.00
<br />1
<br />$7,350.00
<br />0.24
<br />$1,800.00
<br />0.32
<br />$2,400.00
<br />0.18
<br />$1,350.00
<br />0.02
<br />$150.00
<br />0.02
<br />$150.00
<br />0.01
<br />$75.00
<br />1 0.19
<br />$1,425.00
<br />2573.501
<br />EROSION CONTROL SUPERVISOR
<br />LUMPSUM
<br />$8,000.00
<br />1
<br />$7840.00
<br />0.24
<br />$1,920.00
<br />0.32
<br />$2,560.00
<br />0.18
<br />$1,440.00
<br />0.02
<br />$160.00
<br />0.02
<br />$160.00
<br />0.01
<br />$80.00
<br />0.19
<br />$1,520.00
<br />2573.502
<br />STORM DRAIN INLET PROTECTION
<br />EACH
<br />$163.00
<br />74
<br />$12,062.00
<br />37
<br />$6,031.00
<br />37
<br />$6,031.00
<br />2573.503
<br />SILT FENCE; TYPE MS
<br />LIN FT
<br />$3.00
<br />3000
<br />$9,000.00
<br />1500
<br />$4,500.00
<br />1500
<br />$4,500.00
<br />2573.503
<br />SEDIMENT CONTROL LOG TYPE COMPOST
<br />LIN FT
<br />$3.00
<br />8000
<br />$24,000.00
<br />4000
<br />$12,000.00
<br />4000
<br />$12,000.00
<br />2574.508
<br />FERTILIZER TYPE
<br />POUND
<br />$1.00
<br />1200
<br />$1,200.00
<br />600
<br />$600.00
<br />600
<br />$600.00
<br />2575.505
<br />SEEDING
<br />ACRE
<br />$190.00
<br />3.5
<br />$665.00
<br />2.0
<br />$380.00
<br />1.5
<br />$285.00
<br />2575.508
<br />SEED MIXTURE 25-131
<br />POUND
<br />$4.00
<br />860
<br />$3,440.00
<br />430
<br />$1,720.00
<br />430
<br />$1 720.00
<br />2575.523
<br />RAPID STABILIZATION METHOD 3
<br />M GALLON
<br />$370.00
<br />40
<br />$14,800.00
<br />20
<br />$7,400.00
<br />20
<br />$7,400.00
<br />2582.503
<br />4" SOLID LINE MULTI COMP
<br />11
<br />LIN FT
<br />$1.00
<br />9941
<br />$9,941.00
<br />6735
<br />$6,735.00
<br />3206
<br />$3 206.00
<br />2582.503
<br />24" SOLID LINE MULTI COMP
<br />11
<br />LIN FT
<br />$16.00
<br />552
<br />$8,832.00
<br />291
<br />$4,656.00
<br />261
<br />$4,176.00
<br />2582.503
<br />4" BROKEN LINE MULTI COMP
<br />11
<br />LIN FT
<br />$2.00
<br />320
<br />$640.00
<br />210
<br />$420.00
<br />110
<br />$220.00
<br />2582.503
<br />4" DBLE SOLID LINE MULTI COMP
<br />11
<br />LIN FT
<br />$2.00
<br />3926
<br />$7,852.00
<br />2453
<br />$4,906.00
<br />1473
<br />$2,946.00
<br />2582.503
<br />4" SOLID LINE PREF TAPE
<br />11
<br />LIN FT
<br />$6.00
<br />748
<br />$4 488.00
<br />333
<br />$1 998.00
<br />415
<br />$2,490.00
<br />2582.503
<br />12" DOTTED LINE PREF TAPE
<br />11
<br />LIN FT
<br />$14.00
<br />30
<br />$420.00
<br />15
<br />$210.00
<br />15
<br />$210.00
<br />2582.518
<br />PAVT MSSG PREF THERMO
<br />SO FT
<br />$50.00
<br />220
<br />$11 000.00
<br />62
<br />$3 100.00
<br />158
<br />$7 900.00
<br />2582.518
<br />CROSSWALK PREF THERMO
<br />SQFT
<br />$25.00
<br />1272
<br />$31,800.00
<br />600
<br />$15,000.00
<br />672
<br />$16,800.00
<br />ROADWAY CONSTRUCTION TOTAL
<br />$3 979 797.00
<br />$ 1,022,050.00
<br />$ 1,279,948.00
<br />$ 730 886.00
<br />$ 75 620.00
<br />$ 66 659.00
<br />$ 44 569.00
<br />$ 760 065.00
<br />LINO LAKES
<br />Cost share items:
<br />$75,813.25
<br />Total construction cost:
<br />$806,699.25
<br />8% const. eng.:
<br />$64,535.94
<br />TOTAL COST:
<br />$871,235.19
<br />Page 2 P:\002-649-003 CSAH 49 at CR J\Documents\Agreements\Lino Lakes JPA\Copy of 019054-000_EngineerEstimate_2022-09-06.xlsx
<br />
|