|
No. Mat. No.Item Units Estimated
<br />Unit Price
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />ST ANTHONY, MN
<br />September 1, 2015
<br />OPINION OF PROBABLE COSTS
<br />2016 STREET AND UTILITY RECONSTRUCTION
<br />PROJECT NO. 2170-130
<br />SCHEDULE A.2 - SURFACE IMPROVEMENTS (37TH PLACE N)
<br />67 2021.501 MOBILIZATION LUMP SUM 1 $14,400.00 $14,400.00
<br />68 2104.501 REMOVE CURB AND GUTTER LIN FT 50 $7.00 $350.00
<br />69 2104.503 REMOVE CONCRETE WALK SQ FT 150 $2.50 $375.00
<br />70 2104.505 REMOVE CONCRETE PAVEMENT SQ YD 3,400 $6.50 $22,100.00
<br />71 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 200 $5.00 $1,000.00
<br />72 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT 320 $5.00 $1,600.00
<br />73 2104.511 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT 270 $6.00 $1,620.00
<br />74 2104.521 SALVAGE AND REINSTALL FENCE LIN FT 100 $25.00 $2,500.00
<br />75 2104.523 SALVAGE AND REINSTALL BUS STOP BENCH EACH 1 $1,000.00 $1,000.00
<br />76 2104.523 SALVAGE SIGN EACH 4 $50.00 $200.00
<br />77 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LUMP SUM 1 $1,500.00 $1,500.00
<br />78 2104.604 CLEAN UP LUMP SUM 1 $1,000.00 $1,000.00
<br />79 2105.501 COMMON EXCAVATION (EV) (P)CU YD 740 $14.00 $10,360.00
<br />80 2105.505 MUCK EXCAVATION CU YD 300 $14.00 $4,200.00
<br />81 2105.507 SUBGRADE EXCAVATION CU YD 2,200 $14.00 $30,800.00
<br />82 2105.522 SELECT GRANULAR BORROW (CV) (P)CU YD 2,190 $27.00 $59,130.00
<br />83 2105.525 TOPSOIL BORROW (LV)CU YD 200 $25.00 $5,000.00
<br />84 2105.604 GEOTEXTILE FABRIC TYPE V SQ YD 3,500 $1.75 $6,125.00
<br />85 2105.609 CRUSHED ROCK 3" MINUS (ROAD SUPPORT)TON 50 $21.00 $1,050.00
<br />86 2112.501 SUBGRADE PREPARATION ROAD STA 7 $400.00 $2,800.00
<br />87 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 10 $150.00 $1,500.00
<br />88 2211.501 AGGREGATE BASE CLASS 5 (CV) (P)CU YD 740 $30.00 $22,200.00
<br />89 2331.601 BITUMNIOUS DRIVEWAY PAVEMENT SQ FT 200 $34.00 $6,800.00
<br />90 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 200 $3.00 $600.00
<br />91 2360.501 TYPE SP 12.5 WEARING COURSE MIX (2,C)TON 240 $74.00 $17,760.00
<br />92 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,C)TON 400 $74.00 $29,600.00
<br />93 2502.541 6" PERF PE PIPE DRAIN LIN FT 1,200 $9.00 $10,800.00
<br />94 2502.601 6" PVC PIPE DRAIN CLEANOUT EACH 4 $300.00 $1,200.00
<br />95 2505.601 UTILITY COORDINATION LUMP SUM 1 $500.00 $500.00
<br />96 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 1,200 $12.00 $14,400.00
<br />97 2531.507 8" CONCRETE DRIVEWAY PAVEMENT SQ YD 50 $75.00 $3,750.00
<br />98 2563.601 TRAFFIC CONTROL LUMP SUM 1 $1,500.00 $1,500.00
<br />99 2564.533 FURNISH SIGN PANELS TYPE C SQ FT 20 $20.00 $400.00
<br />100 2564.533 FURNISH SIGN PANELS TYPE D EACH 2 $90.00 $180.00
<br />101 2564.602 FURNISH SIGN POSTS EACH 5 $100.00 $500.00
<br />102 2571.501 CONIFEROUS TREE 12' HT. B&B TREE 5 $600.00 $3,000.00
<br />103 2571.502 DECIDUOUS TREE 3" CAL B&B TREE 5 $500.00 $2,500.00
<br />104 2573.502 SILT FENCE, TYPE HEAVY DUTY LIN FT 1,000 $2.00 $2,000.00
<br />105 2573.540 FIBER LOG TYPE STRAW BIOROLL LIN FT 1,000 $2.50 $2,500.00
<br />106 2573.602 INLET PROTECTION EACH 4 $250.00 $1,000.00
<br />107 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 1 $900.00 $900.00
<br />108 2575.535 WATER (TURF ESTABLISHMENT)M GALLONS 30 $45.00 $1,350.00
<br />109 2575.571 RAPID STABILIZATION METHOD 3 M GALLONS 10 $45.00 $450.00
<br />110 2575.601 TURF ESTABLISHMENT MATINENANCE LUMP SUM 1 $5,000.00 $5,000.00
<br />111 2575.605 BLOWN COMPOST SEEDING SQ YD 1,800 $2.00 $3,600.00
<br />$301,100.00
<br />$45,165.00
<br />$346,265.00
<br />$86,566.25
<br />$432,831.25TOTAL SCHEDULE A.2 - SURFACE IMPROVEMENTS (37TH PLACE N)
<br />SUBTOTAL SCHEDULE A.2 - SURFACE IMPROVEMENTS (37TH PLACE N)
<br />+ 15% CONTINGENCIES
<br />SUBTOTAL SCHEDULE A.2 - SURFACE IMPROVEMENTS (37TH PLACE N)
<br />+ 25% ADMINISTRATIVE, LEGAL, ETC.
<br />71
|