|
' 2003 Street& Utility Construction Project Opinion of Probable Cost
<br /> City of St. Anthony, MN
<br /> ' Schedule A - Street Construction
<br /> Item No. Description Quantity Unit Unit Cost Total
<br /> ' 1 Mobilization(5%) 1 Lump Sum $58,000.00 $58,000.00
<br /> 2 Clearing 11 Tree $420.00 $4,620.00
<br /> ' 3 Grubbing 11 Tree $300.00 $3,300.00
<br /> 4. Clearing and Grubbing-Shrub 8 Each $50.00 $400.00
<br /> 5 Remove Concrete Curb and Gutter 7,950 LF $2.20 $17,490.00
<br /> ' 6 Remove Concrete Walk 175 SF $1.00 $175.00
<br /> 7 Remove Concrete Driveway Pavement 710 SY $5.75 $4,082.50
<br /> 8 Remove Bituminous Pavement 11,950 SY $1.75 $20,912.50
<br /> ' 9 Sawing Concrete Pavement(Full Depth) 850 LF $4.50 $3,825.00
<br /> 10 Sawing Bituminous Pavement(Full Depth) 470 LF $3.50 $1,645.00
<br /> 11 Salvage&Reinstall Sign 25 Each $105.00 , $2,625.00
<br /> 12 Subgrade Excavation 7,200 CY $11.00 $79,200.00
<br /> 13 Select Granular Borrow(CV)(P) 4,800 CY $1100 $62,400.00
<br /> 14 Granular Burrow(CV) 100 CY $9.00 $900.00
<br /> 15 Geotextile Fabric,Type V 14,500 SY '$1.50 $21,750.00
<br /> 16 Aggregate BASE,CL 5 (100%Crushed) 5,230 Ton $12.00 $_62,760.00
<br /> 17 Bituminous Driveway Pavement 200. SY $30.00 $6,000.00
<br /> ' 18. Type 41 Wearing Course Mixture 1,065 Ton $33.00 $35,145.00
<br /> 19 Type 31 Base Course Mixture 1,420 Ton $31.00 $44,020.00
<br /> 20 Bituminous Material for Tack Coat 650 Gal $2.00 $1,300.00
<br /> ' 21 6" Perforated PE Pipe Drain 7,950 LF $7.00 $55,650.00
<br /> 22 6" PE x 4"PVC Pipe Tee 62 Each
<br /> LF $30.00 $1,860.00
<br /> 23 4" PVC Pipe Sewer SDR 35 .870 $9.00 $7,830.00
<br /> 24 4" Concrete Walk 175 SF $4.50 $787.50
<br /> 25 Concrete Curb and Guutter,Type B618 7,950 LF $8.50 $67,575.00
<br /> ' 26 6" Concrete Driveway Pavement 710 SY $50.00 $35,500.00
<br /> 27 Traffic Control 1 Lump Sum $15,000.00 $15,000.00
<br /> 28 Furnish&Install Sign Panel,Type D 25 Each $250.00 $6,250.00
<br /> ' 29 Bale Check 40 Each $10.00 $400.00
<br /> 30 Silt Fence,Type Heavy Duty(Orange) 150 LF $4.00 $600.00
<br /> 31 Sodding,Type Lawn(Incl.Topsoil&Fertilizer) 11,000 SY $3.50 $38,500.00
<br /> ' 32 Deciduous Tree,2.5" Cal,B&B 11 Tree $350.00 $3,850.00
<br /> 33 Deciduous Shrub,2'Ht,BR 8 Shrub $150.00 $1,200.00
<br /> ' Subtotal $665,553.00
<br /> +10% Contingencies $66,555.00
<br /> ' Subtotal $732,108.00
<br /> +30%Administrative $219,632.00
<br /> Grand Totall $951,74.0.00
<br /> [Date]2003 Schedule
<br />
|