|
Opinion of Probable Cost
<br />WSB Project: North Sunset Lake Area Street Improvement Project Design By: LML
<br />Project Location: City of Hugo Checked By: JLS
<br />WSB Project No: 1904-930 Date: 11/3/2016
<br />Item No.
<br />MN/DOT
<br />Specification No.
<br />Description
<br />Unit
<br />Estimated
<br />Total Quantity
<br />Estimated Unit
<br />Price
<br />Estimated Total Cost
<br />SCHEDULE A - STREET IMPROVEMENTS
<br />1
<br />2021.501
<br />MOBILIZATION LUMP SUM
<br />CLEARING TREE
<br />1.0
<br />$90,000.00
<br />$90,000.00
<br />2
<br />2101.502
<br />40
<br />$300.00
<br />$12,000.00
<br />3
<br />2101.507
<br />GRUBBING TREE
<br />40
<br />$250.00
<br />$10,000.00
<br />4
<br />2104.505
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD
<br />1,352
<br />$8.00
<br />$10,816.00
<br />5
<br />2104.505
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD
<br />1,082
<br />$6.00
<br />$6,489.60
<br />6
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT SQ YD
<br />2,213
<br />$3.00
<br />$6,639.00
<br />7
<br />2104.513
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH) LIN FT
<br />117
<br />$5.00
<br />$583.00
<br />8
<br />2104.523
<br />REMOVE SIGN EACH
<br />24
<br />$50.00
<br />$1,200.00
<br />9
<br />2104.509
<br />REMOVE SIGN POST EACH
<br />24
<br />$50.00
<br />$1,200.00
<br />10
<br />2104.601
<br />SALVAGE AND REINSTALL LANDSCAPE STRUCTURE LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />11
<br />2104.602
<br />SALVAGE AND REINSTALL MAIL BOX EACH
<br />89
<br />$100.00
<br />$8,900.00
<br />12
<br />2105.501
<br />SUBGRADE EXCAVATION (EV) CU YD
<br />1,218
<br />$18.00
<br />$21,930.83
<br />13
<br />2105.522
<br />SELECT GRANULAR BORROW CY YD
<br />1,218
<br />$18.00
<br />$21,930.83
<br />14
<br />2105.525
<br />TOPSOIL BORROW (CV) CU YD
<br />1,728
<br />$25.00
<br />$43,200.23
<br />15
<br />2105.601
<br />DEWATERING LUMP SUM
<br />1
<br />$5,000.00
<br />$5,000.00
<br />16
<br />2105.604
<br />GEOTEXTILE FABRIC TYPE V SQ YD
<br />2,213
<br />$1.75
<br />$3,872.75
<br />17
<br />2105.604
<br />SOIL STABILIZATION GEOGRID SQ YD
<br />3,200
<br />$10.00
<br />$32,000.00
<br />18
<br />2112.501
<br />SUBGRADE PREPARATION RD ST
<br />157
<br />$150.00
<br />$23,527.50
<br />19
<br />2221.604
<br />SHOULDER AGGREGATE SQ YD
<br />4,183
<br />$8.00
<br />$33,461.33
<br />20
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM) HOUR
<br />40
<br />$150.00
<br />$6,000.00
<br />21
<br />2130.501
<br />WATER (DUST CONTROL) MGAL
<br />120
<br />$50.00
<br />$6,000.00
<br />22
<br />2211.503
<br />AGGREGATE BASE CLASS 5 CU YD
<br />3,649
<br />$22.00
<br />$80,270.58
<br />23
<br />2215.505
<br />FULL DEPTH RECLAMATION SQ YD
<br />44,260
<br />$3.00
<br />$132,780.00
<br />24
<br />2231.501
<br />BITUMINOUS PATCHING MIXTURE TON
<br />100
<br />$100.00
<br />$10,000.00
<br />25
<br />2357.502
<br />BITUMINOUS MATERIAL FOR TACK COAT GALLON
<br />2,545
<br />$3.50
<br />$8,907.33
<br />26
<br />2360.501
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B) TON
<br />5,752
<br />$65.00
<br />$373,853.16
<br />27
<br />2360.502
<br />TYPE SP 12.5 NON WEAR COURSE MIX (2,B) TON
<br />5,752
<br />$65.00
<br />$373,853.16
<br />28
<br />2360.503
<br />TYPE SP 9.5 WEARING COURSE MIX (2,B) 3.0" THICK SQ YD
<br />1,082
<br />$24.00
<br />$25,958.40
<br />29
<br />2504.602
<br />IRRIGATION SYSTEM REPAIR EACH
<br />10
<br />$500.00
<br />$5,000.00
<br />30
<br />2505.601
<br />UTILITY COORDINATION LUMP SUM
<br />1
<br />$2,000.00
<br />$2,000.00
<br />31
<br />2531.507
<br />6" CONCRETE DRIVEWAY PAVEMENT SQ YD
<br />1,352
<br />$65.00
<br />$87,880.00
<br />32
<br />2540.602
<br />MAIL BOX (TEMPORARY) EACH
<br />89
<br />$40.00
<br />$3,560.00
<br />33
<br />2550.602
<br />INSTALL SIGN POST EACH
<br />24
<br />$50.00
<br />$1,200.00
<br />34
<br />2563.601
<br />TRAFFIC CONTROL LUMP SUM
<br />1
<br />$15,000.00
<br />$15,000.00
<br />35
<br />2564.536
<br />SIGN PANEL TYPE C SQ FT
<br />102
<br />$30.00
<br />$3,060.00
<br />36
<br />2564.536
<br />FURNISH AND INSTALL SIGN PANEL TYPE SPECIAL EACH
<br />7
<br />$150.00
<br />$1,050.00
<br />37
<br />2573.502
<br />SILT FENCE TYPE MS LIN FT
<br />1,000
<br />$3.00
<br />$3,000.00
<br />38
<br />2573.530
<br />STORM INLET PROTECTION (CULVERT) EACH
<br />210
<br />$50.00
<br />$10,500.00
<br />39
<br />2573.540
<br />FILTER LOG TYPE STRAW BIOROLL LIN FT
<br />1,600
<br />$3.00
<br />$4,800.00
<br />40
<br />2573.540
<br />FILTER LOG TYPE ROCK LOG LIN FT
<br />300
<br />$6.00
<br />$1,800.00
<br />K:\01904-930\Quantity\Preliminary\OPC_LML
<br />
|