|
45
<br />OPINION OF PROBABLE COSTS
<br />2014 STR EF1' AND UT IIA I'Y RECONS'PRUCPI ON
<br />PROJGCI' NO. 1626-820
<br />ST ANTHONY,MN
<br />SPRIT NIBS 2 10, 2013
<br />Estimated
<br />Estimated
<br />Estimated
<br />No.
<br />Mat. No.
<br />Item
<br />Units
<br />Unit Price
<br />Quantity
<br />Cost
<br />S(AIEDULE A - SUIVACE IM11R0VE1YIENIS
<br />1
<br />2021.501
<br />MOBILPI,ATION
<br />- - _-_
<br />LUMPSUM
<br />1
<br />$41,10000
<br />541,100.00
<br />2
<br />2101_.502
<br />CLL'ARING
<br />--- -
<br />TREF.
<br />30
<br />$30000
<br />-
<br />- S9,00000
<br />-
<br />3
<br />2101.507
<br />""U13BIN(i
<br />)REII
<br />31
<br />$200.00
<br />$6,200.00
<br />4
<br />2101.508
<br />�
<br />CLENZING&GRUBBING- SHRUB
<br />-
<br />bACH
<br />5
<br />$5000
<br />$250.00
<br />5
<br />2101.603
<br />- -- - -_-
<br />ROOT CUTTING
<br />LIN F1'
<br />120
<br />$3.00
<br />-__ $360.00
<br />6
<br />2104503
<br />_- _-
<br />REMOVE CONCRBIE SIDEWALK _ _
<br />SO ),r
<br />' _ 1,400
<br />_
<br />SI00
<br />$1,400.00
<br />7
<br />2104.505
<br />IU.MOVE CONCRE I'PAVH.MEMr
<br />SO YO
<br />12,130
<br />$400
<br />_
<br />$48,520.00
<br />8
<br />2104509
<br />i RFMOVF STAIRS
<br />PAC]1
<br />1
<br />535000
<br />$35000
<br />9
<br />2104.601
<br />I SALVAGE AND 12I TNS"IAII Rf INNINGWALL
<br />SOI r
<br />30
<br />$2000
<br />$60000
<br />IU
<br />2104.503
<br />_
<br />RLMOVI BI I OMINOUS IAVIMEN f
<br />SO YD
<br />370
<br />_
<br />$300
<br />$1,11000
<br />11
<br />2104.511
<br />SAWING CONCRLI L PAVLMLN C (FULL DAPI11)
<br />LIN Y7'
<br />1.,250
<br />$4.00
<br />_
<br />$5,00000
<br />12
<br />2104513
<br />_
<br />SAWIN(131;]UMINO11_SPAVEMEN'I(IULL DI'Plii)_
<br />LIN 1-1'
<br />.
<br />$300
<br />_
<br />$60000
<br />13
<br />2104.523
<br />_
<br />SALVAGE SIGN
<br />EACIi
<br />_200
<br />3
<br />52500
<br />S7500
<br />14
<br />2104 601
<br />_
<br />SALVA(F AND RFINS'1W.I. LANDSCAPE S I RUC IURES
<br />LUMP SUM
<br />I
<br />61
<br />52,000.00
<br />_
<br />82,000.00
<br />15
<br />2104.604
<br />CLEANUP
<br />LUMPSUM
<br />_ SI,00000
<br />SI,00000
<br />I6
<br />1 2105.501
<br />_ __
<br />COMMON BXCAVA PION
<br />CU YD
<br />6,600
<br />51000
<br />S66,00000
<br />)7
<br />2105.507
<br />SUBGRADE EXCAVA'T'ION _ _
<br />j Cu YO
<br />660
<br />$12.00
<br />$7,920.00
<br />18
<br />2105.522
<br />SI I I Cf ( RANULAR BORROW (CV) . _ _I
<br />Cu YD
<br />5.,940
<br />_
<br />$11,00
<br />_
<br />S65,340.00
<br />19
<br />2105.525
<br />TOPSOIL BORROW (LV)
<br />CU YD
<br />1,350
<br />$22 00
<br />529,70000
<br />20
<br />2105,604
<br />(BOIE�lIII FABRICI'YI TV
<br />SO YD
<br />15,900
<br />-_ $150
<br />$23,85000
<br />21
<br />2105.609
<br />_
<br />CRUS1111)ROCK 3 MINUS (ROAD SUPPOR I)
<br />fON
<br />610
<br />$2500
<br />_
<br />S15,25000
<br />22
<br />2112.503
<br />-
<br />SUBGRADE PREPARATION
<br />ROAD SIA
<br />335
<br />520000
<br />$6,70000
<br />231
<br />213,610
<br />_-
<br />SIIUTI SWTITLR(WI I If PiCKUP131_200M)
<br />AGGRE(AII
<br />IIOUR
<br />40
<br />512000
<br />_
<br />$4,80000 _
<br />24
<br />22 11,501
<br />BAST CLASS
<br />PON
<br />i $1300
<br />557,46000
<br />75
<br />2357.502
<br />_
<br />1 BIIUMINOIISMAILRIALFOR IACKCOAI _
<br />GALLON
<br />_4,120
<br />_550
<br />_
<br />$300
<br />_
<br />51,65000
<br />26
<br />2360901
<br />1 1 YILSP 125 WFAR-lNG COURSE MIX (2,C)
<br />ION
<br />950
<br />56800_
<br />$64,60000
<br />27
<br />2360502
<br />1 _
<br />I I YPLSP 12 5 NON WI.AR COURSE. MIX (2,C)
<br />ION
<br />1,560
<br />_
<br />S000
<br />S102,96000
<br />2331,601
<br />131 ;NT
<br />PAVCMI,_
<br />SQ YD
<br />290
<br />_
<br />$3500
<br />_
<br />$10,15000
<br />2)
<br />2411.507
<br />_ _ --
<br />�CONCRNIIUS I'AIRWAYAY
<br />4ACIi
<br />--1
<br />$75000
<br />$25000
<br />30
<br />2502.521
<br />4 PVC DRAIN
<br />LIN
<br />_
<br />1,190
<br />_
<br />$1000
<br />$11,90000
<br />31
<br />7502.541
<br />_ _ _
<br />1 6 PERF IT IaEDRAIN
<br />HNFf
<br />6_,900
<br />_
<br />$800
<br />_
<br />S55,20000
<br />32
<br />7502.601
<br />_
<br />1 6 PVC 1111, DRAIN CLEANOU I
<br />FACll
<br />I
<br />520000
<br />_
<br />$4,60000
<br />33
<br />2504.607
<br />_ _ _
<br />I RRIGA'fIONSYS CFM REP A] R
<br />EACH
<br />_73
<br />3
<br />$30000
<br />590000
<br />34
<br />2505.601
<br />U I ILITY COORDLNKNON _ _
<br />LUMPSUM
<br />( 1
<br />$1,50000__
<br />$1,5000.0_
<br />35
<br />2521.501
<br />_
<br />-
<br />h"CONCRETE WALK
<br />SQ I'1'
<br />_
<br />1,400
<br />$5.00
<br />$7,000.00
<br />36
<br />2531,507
<br />6'CONCRET. DRIVEWAY PAVLMGN'I
<br />SQ YD
<br />_
<br />1,570
<br />S4100
<br />_ _
<br />$67,510,00
<br />37
<br />2 53 1, 501
<br />_ _
<br />CONCRI II CURB& GU I PLR DESIGN 11618
<br />UNIT
<br />6_,900
<br />_
<br />$1000_
<br />_
<br />569,00000_
<br />38
<br />2550604
<br />RONCR 11 1 AICA _
<br />SQ YD
<br />_150
<br />$65.00
<br />$9,75000
<br />39
<br />602
<br />DOG 1 ENOL'
<br />LUMP SUM
<br />1
<br />_
<br />$300.00
<br />_
<br />$300.00
<br />40
<br />7563601
<br />'TRAFFIC CONTROL.
<br />_ - _... - ---
<br />LUMP $UM
<br />I
<br />1 51,000,00
<br />-_ $1,00000
<br />41
<br />2564.533
<br />Fl1RNISlI STUN PANHLS fYPEC
<br />SQFf
<br />18
<br />$18.00
<br />$324,00
<br />42
<br />2564.533
<br />FURNISH STUN PANELS TYPE D
<br />IiACII
<br />5
<br />$65,00
<br />$325,00
<br />43
<br />25Gh.G02
<br />PUI2NISH SIGN POS"I'S - -
<br />CACTI
<br />8
<br />$IOOAO
<br />$80000
<br />44
<br />2571.501
<br />CONIFEROUS TREE B'IIC I3&B
<br />-
<br />'1 REP
<br />--- IS
<br />550000
<br />$7,50000
<br />45
<br />2571.502
<br />DECIDUOUS II2LE 2.5 CN.13&13
<br />❑2EIj.
<br />IS
<br />$40000
<br />_
<br />56,00000
<br />hb
<br />2571504
<br />CO IS sHRuff NO 5 OON'I
<br />SH121113
<br />3
<br />575 00
<br />$225,00
<br />47
<br />2571,505
<br />DECIDI10l1S SIiRUl3 NOS CONI' -
<br />51112013
<br />- 2
<br />$75.00
<br />_
<br />5150,00
<br />48
<br />2571.602
<br />11128E PRUNING-
<br />L'ACII
<br />3
<br />$500.00
<br />51,500.00
<br />49
<br />2573.502
<br />SILT FENGL, fY1CHEA VYDUI'Y
<br />--.
<br />LIN IT
<br />400
<br />52.00_
<br />5800.00
<br />50
<br />2573.540
<br />FIBER LOU IYI85fRAW 13101201.1._
<br />LIN FI
<br />.1,000
<br />$200
<br />52,000.00
<br />51
<br />2573.602
<br />INL6P PROTECTION
<br />BACK
<br />0
<br />$150.00
<br />$0.00
<br />52
<br />2573,602
<br />_ _
<br />IIM
<br />1 PORAI2Y ROCK CONS II2UCf[O_N EN112ANGE_
<br />EACH_4
<br />_
<br />_
<br />$75000_
<br />_
<br />53,00000
<br />53
<br />2575.535
<br />1 WA I F„12(IUL2E I - 'AB
<br />S II 1SIIMEU N _
<br />MGALLONS
<br />_80
<br />$800
<br />$64000
<br />54
<br />2575.571
<br />RAPID S'I'AI311.17,A'fION MAE'I'1101) 3
<br />-
<br />M GALLONS
<br />- 30
<br />_
<br />$300.00
<br />_
<br />$9,000.00
<br />55
<br />2575.601
<br />'IURI'GSlAI3LISIiMENI MA"fINENANCE
<br />LUMPSUM
<br />I
<br />$2,50000_
<br />$2,506A0
<br />SG
<br />2575.605
<br />BLOWN COMPOST SEEDING
<br />so YD
<br />1 12700
<br />52.00
<br />$25400.00
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />$863,019.00
<br />+ 10% CONTINGENCH's
<br />$8G 301.90
<br />SU 1311'OTAL SCH EDU Lb; A -SURFACE LMPR0V11,,M S
<br />$949,320.90
<br />+20%ADMINISTRAIIVE,LE(:AI„E'CC.
<br />$189864.18
<br />TOTAL SCHEDULE A- SURFACE IMPROVEME-NIS
<br />$1,139,185.08
<br />
|