|
Opinion of Probable Cost
<br />or
<br />WSB Project: 147th Street Improvement Project Design By: LML
<br />Project Location: City of Hugo Checked By: JLS
<br />WSB Project No: 1904-870 Date: 1/21/2016
<br />Item
<br />No.
<br />MN/DOT
<br />ation
<br />Specification
<br />Description
<br />Unit
<br />Estimated
<br />Quantity
<br />Estimated
<br />Unit Price
<br />Estimated Total Cost
<br />Oneka Lake Boulevard N
<br />SCHEDULE A - STREET IMPROVEMENTS (28' F -F)
<br />1
<br />2021.501
<br />MOBILIZATION LUMP SUM
<br />1
<br />$33,000.00
<br />$33,000.00
<br />2
<br />2101.502
<br />CLEARING TREE
<br />28
<br />$350.00
<br />$9,800.00
<br />3
<br />2101.507
<br />GRUBBING TREE
<br />28
<br />$350.00
<br />$9,800.00
<br />4
<br />2101.603
<br />ROOT CUTTING LIN FT
<br />100
<br />$10.00
<br />$1,000.00
<br />5
<br />2104.501
<br />REMOVE CURB AND GUTTER LIN FT
<br />150
<br />$6.00
<br />$900.00
<br />6
<br />2104.503
<br />REMOVE CONCRETE WALK SQ FT
<br />240
<br />$4.00
<br />$960.00
<br />7
<br />2104.505
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD
<br />170
<br />$10.00
<br />$1,700.00
<br />8
<br />2104.505
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD
<br />410
<br />$6.00
<br />$2,460.00
<br />9
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT SQ YD
<br />12,945
<br />$2.50
<br />$32,362.50
<br />10
<br />2104.511
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH) LIN FT
<br />200
<br />$8.00
<br />$1,600.00
<br />11
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT
<br />600
<br />$5.00
<br />$3,000.00
<br />12
<br />2105.501
<br />COMMON EXCAVATION (EV) (P) CU YD
<br />3,200
<br />$12.00
<br />$38,400.00
<br />13
<br />2105.507
<br />SUBGRADE EXCAVATION (EV) CU YD
<br />2,400
<br />$12.00
<br />$28,800.00
<br />14
<br />2105.522
<br />SELECT GRANULAR BORROW (CV) CU YD
<br />2,650
<br />$18.00
<br />$47,700.00
<br />15
<br />2105.525
<br />TOPSOIL BORROW (CV) CU YD
<br />750
<br />$25.00
<br />$18,750.00
<br />16
<br />2105.604
<br />GEOTEXTILE FABRIC TYPE V SQ YD
<br />13,650
<br />$2.50
<br />$34,125.00
<br />17
<br />2112.501
<br />SUBGRADE PREPARATION RD ST
<br />32
<br />$300.00
<br />$9,450.00
<br />18
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM) HOUR
<br />60
<br />$150.00
<br />$9,000.00
<br />19
<br />2130.501
<br />WATER (DUST CONTROL) MGAL
<br />10.00
<br />$50.00
<br />$500.00
<br />20
<br />2211.501
<br />AGGREGATE BASE CLASS 5 TON
<br />3,600
<br />$16.00
<br />$57,600.00
<br />21
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT GALLON
<br />550
<br />$3.50
<br />$1,925.00
<br />22
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B) TON
<br />950
<br />$80.00
<br />$76,000.00
<br />23
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,B) TON
<br />1,220
<br />$80.00
<br />$97,600.00
<br />24
<br />2504.602
<br />IRRIGATION SYSTEM REPAIR EACH
<br />10
<br />$500.00
<br />$5,000.00
<br />25
<br />2505.601
<br />UTILITY COORDINATION LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />26
<br />2531.501
<br />CONCRETE CURB AND GUTTER DESIGN B618 LIN FT
<br />6,325
<br />$12.00
<br />$75,900.00
<br />27
<br />2531.507
<br />6" CONCRETE DRIVEWAY PAVEMENT SQ YD
<br />170
<br />$60.00
<br />$10,200.00
<br />28
<br />2540.602
<br />MAIL BOX (TEMPORARY) EACH
<br />28
<br />$40.00
<br />$1,120.00
<br />29
<br />2563.601
<br />TRAFFIC CONTROL LUMP SUM
<br />1
<br />$10,000.00
<br />$10,000.00
<br />30
<br />2564.536
<br />SIGNING EACH
<br />6
<br />$300.00
<br />$1,800.00
<br />31
<br />2573.502
<br />SILT FENCE TYPE MS LIN FT
<br />1,000
<br />$3.00
<br />$3,000.00
<br />32
<br />2573.530
<br />STORM DRAIN INLET PROTECTION EACH
<br />8
<br />$200.00
<br />$1,600.00
<br />33
<br />2573.540
<br />FILTER LOG TYPE STRAW BIOROLL LIN FT
<br />1,000
<br />$3.00
<br />$3,000.00
<br />34
<br />2573.540
<br />FILTER LOG TYPE ROCK BIOROLL LIN FT
<br />100
<br />$6.00
<br />$600.00
<br />35
<br />2573.602
<br />TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH
<br />2
<br />$1,000.00
<br />$2,000.00
<br />36
<br />2575.501
<br />SEEDING ACRE
<br />1.00
<br />$5,000.00
<br />$5,000.00
<br />37
<br />2575.523
<br />EROSION CONTROL BALNKET TYPE 2 SQ YD
<br />5,000
<br />$2.00
<br />$10,000.00
<br />38
<br />2575.535
<br />WATER (TURF ESTABLISHMENT) MGAL
<br />250.00
<br />$30.00
<br />$7,500.00
<br />39
<br />2575.605
<br />RAPID STABILIZATION METHOD 3 SQ YD
<br />1,850.00
<br />$1.00
<br />$1,850.00
<br />40
<br />2575.608
<br />SEED MIX 33-261 POUND
<br />11
<br />$30.00
<br />$330.00
<br />41
<br />EASEMENT ACQUISITION LUMP SUM
<br />1
<br />$25,000.00
<br />$25,000.00
<br />TOTAL $682,330.00
<br />CONTINGENCY TOTAL (10%) $68,233.00
<br />SUBTOTAL TOTAL $750,563.00
<br />INDIRECT COST TOTAL (25%) $187,640.75
<br />TOTAL $938,000.00
<br />K:\01904-870\Quantity\Preliminary\OPC_Oneka Lake
<br />
|