|
No.Mat. No.Item Units Estimated
<br />Unit Price
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />SCHEDULE A - SURFACE IMPROVEMENTS
<br />1 2021.501 MOBILIZATION L S $74,000.00 1 $74,000.00
<br />2 2021.601 CONTRACTOR COORDINATION L S $1,000.00 1 $1,000.00
<br />3 2101.505 CLEARING ACRE $25,000.00 0.1 $2,500.00
<br />4 2101.505 GRUBBING ACRE $25,000.00 0.1 $2,500.00
<br />5 2101.524 CLEARING TREE $350.00 30 $10,500.00
<br />6 2101.524 GRUBBING TREE $350.00 30 $10,500.00
<br />7 2104.503 REMOVE CURB AND GUTTER L F $5.00 3000 $15,000.00
<br />8 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F $5.00 400 $2,000.00
<br />9 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)L F $4.00 600 $2,400.00
<br />10 2104.503 REMOVE RETAINING WALL LF $25.00 50 $1,250.00
<br />11 2104.505 REMOVE CONCRETE PAVEMENT S Y $6.50 700 $4,550.00
<br />12 2104.505 REMOVE BITUMINOUS PAVEMENT S Y $4.50 4900 $22,050.00
<br />13 2104.518 REMOVE CONCRETE WALK S F $5.00 300 $1,500.00
<br />14 2104.601 RELOCATE MISCELLANEOUS STRUCTURES L S $1,500.00 1 $1,500.00
<br />15 2104.601 CLEAN UP L S $2,000.00 1 $2,000.00
<br />16 2104.618 SALVAGE AND REINSTALL BRICK PAVER S F $25.00 400 $10,000.00
<br />17 2105.504 GEOTEXTILE FABRIC TYPE V S Y $1.50 7000 $10,500.00
<br />18 2105.507 COMMON EXCAVATION (P)C Y $25.00 2100 $52,500.00
<br />19 2105.507 MUCK EXCAVATION (CV)C Y $30.00 300 $9,000.00
<br />20 2105.507 SUBGRADE EXCAVATION (P)C Y $25.00 2400 $60,000.00
<br />21 2105.507 SELECT GRANULAR BORROW (CV) (P)C Y $32.00 2400 $76,800.00
<br />22 2105.507 SELECT GRANULAR BORROW (CV)C Y $32.00 300 $9,600.00
<br />23 2105.507 STABILIZING AGGREGATE C Y $50.00 300 $15,000.00
<br />24 2112.601 SUBGRADE PREPARATION (SPECIAL)ROAD STA $350.00 13 $4,550.00
<br />25 2123.610 1.5 CU YD BACK HOE HOUR $200.00 10 $2,000.00
<br />26 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $150.00 80 $12,000.00
<br />27 2211.507 AGGREGATE BASE (CV) CLASS 5 (P)C Y $32.00 1200 $38,400.00
<br />28 2331.501 JOINT ADHESIVE - MASTIC L F $1.00 3300 $3,300.00
<br />29 2331.601 BITUMINOUS DRIVEWAY PAVEMENT S Y $40.00 130 $5,200.00
<br />30 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GALLON $3.50 300 $1,050.00
<br />31 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON $78.00 500 $39,000.00
<br />32 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)TON $75.00 700 $52,500.00
<br />33 2411.603 INSTALL RETAINING WALL LF $45.00 50 $2,250.00
<br />34 2502.503 4" PVC PIPE DRAIN L F $20.00 400 $8,000.00
<br />35 2502.503 6" PERF PVC PIPE DRAIN L F $22.00 3000 $66,000.00
<br />36 2502.602 6" PVC PIPE DRAIN CLEANOUT EACH $300.00 24 $7,200.00
<br />37 2504.602 IRRIGATION SYSTEM REPAIR EACH $500.00 10 $5,000.00
<br />38 2505.601 UTILITY COORDINATION L S $2,000.00 1 $2,000.00
<br />39 2521.518 4" CONCRETE WALK S F $10.00 400 $4,000.00
<br />40 2521.518 6" CONCRETE WALK S F $15.00 400 $6,000.00
<br />41 2531.503 CONCRETE CURB & GUTTER DESIGN B618 L F $15.00 3000 $45,000.00
<br />42 2531.507 6" CONCRETE DRIVEWAY PAVEMENT S Y $70.00 700 $49,000.00
<br />43 2563.601 TRAFFIC CONTROL L S $5,000.00 1 $5,000.00
<br />44 2564.533 FURNISH SIGN PANELS TYPE C S F $45.00 150 $6,750.00
<br />45 2564.533 FURNISH SIGN PANELS TYPE SPECIAL S F $45.00 40 $1,800.00
<br />46 2564.602 FURNISH SIGN POSTS EACH $100.00 40 $4,000.00
<br />47 2571.524 CONIFEROUS TREE 12' HT B&B EACH $650.00 20 $13,000.00
<br />48 2571.524 DECIDUOUS TREE 3" CAL B&B EACH $650.00 20 $13,000.00
<br />49 2573.502 SILT FENCE, TYPE MS L F $3.00 2000 $6,000.00
<br />50 2573.502 STORM DRAIN INLET PROTECTION EACH $200.00 30 $6,000.00
<br />51 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F $3.00 2000 $6,000.00
<br />52 2573.604 STABILIZED CONSTRUCTION ENTRANCE L S $2,000.00 1 $2,000.00
<br />53 2574.507 BOULEVARD TOPSOIL BORROW C Y $28.00 900 $25,200.00
<br />54 2575.523 RAPID STABILIZATION METHOD 3 M GALLONS $750.00 10 $7,500.00
<br />55 2575.535 WATER (TURF ESTABLISHMENT)M GALLONS $45.00 100 $4,500.00
<br />56 2575.605 TURF ESTABLISHMENT MAINTENANCE L S $10,000.00 1 $10,000.00
<br />57 2575.605 BLOWN COMPOST SEEDING S Y $3.00 5400 $16,200.00
<br />$876,050.00
<br />$43,802.50
<br />$919,852.50
<br />$183,970.50
<br />$1,103,823.00
<br />OPINION OF PROBABLE COSTS
<br />2022 STREET AND UTILITY IMPROVEMENT PROJECT
<br />PROJECT NO. 018118-000
<br />ST ANTHONY, MN
<br />AUGUST 10, 2021
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />+ 5% CONTINGENCIES
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />+ 20% ADMINISTRATIVE, LEGAL, ETC.
<br />TOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />58
|