|
STATEMENT OF ESTIMATED QUANTITIES
<br />Item
<br />No.
<br />MN/DOT
<br />Specification
<br />No.
<br />Description
<br />Unit
<br />Estimated Total
<br />Quantity
<br />Estimated Unit
<br />Price
<br />Estimated Total
<br />Cost
<br />OPTION 2: STREET IMPROVEMENTS
<br />- WIDEN ROADWAY (26-FOOT)
<br />1
<br />2021.501
<br />MOBILIZATION
<br />L S
<br />1
<br />$53,300.00
<br />$53,300.00
<br />2
<br />2101.524
<br />CLEARING
<br />TREE
<br />10
<br />$450.00
<br />$4,500.00
<br />3
<br />2101.524
<br />GRUBBING
<br />TREE
<br />10
<br />$450.00
<br />$4,500.00
<br />4
<br />2104.503
<br />SAWING BITUMINOUS PAVEMENT (FULL DEPTH)
<br />L F
<br />400
<br />$3.00
<br />$1,200.00
<br />5
<br />2104.503
<br />SAWING CONCRETE PAVEMENT (FULL DEPTH)
<br />L F
<br />30
<br />$6.00
<br />$180.00
<br />6
<br />2104.523
<br />SALVAGE AND REINSTALL MAILBOX
<br />EACH
<br />42
<br />$50.00
<br />$2,100.00
<br />7
<br />2104.503
<br />REMOVE SEWER PIPE (STORM)
<br />L F
<br />490
<br />$10.00
<br />$4,900.00
<br />8
<br />2104.504
<br />REMOVE BITUMINOUS PAVEMENT
<br />S Y
<br />200
<br />$2.50
<br />$500.00
<br />9
<br />2104.504
<br />REMOVE CONCRETE PAVEMENT
<br />S Y
<br />30
<br />$6.00
<br />$180.00
<br />10
<br />2106.507
<br />EXCAVATION - COMMON (P)
<br />C Y
<br />1530
<br />$12.00
<br />$18,360.00
<br />11
<br />2106.507
<br />EXCAVATION - SUBGRADE (P)
<br />C Y
<br />4500
<br />$12.00
<br />$54,000.00
<br />12
<br />2106.507
<br />SELECT GRANULAR EMBANKMENT (CV) (P)
<br />C Y
<br />4500
<br />$18.00
<br />$81,000.00
<br />13
<br />2105.603
<br />DITCH CLEANING
<br />L F
<br />200
<br />$100.00
<br />$20,000.00
<br />14
<br />2112.519
<br />SUBGRADE PREPARATION
<br />ROAD STA
<br />94
<br />$150.00
<br />$14,100.00
<br />15
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />20
<br />$150.00
<br />$3,000.00
<br />16
<br />2130.523
<br />WATER
<br />MGAL
<br />10
<br />$65.00
<br />$650.00
<br />17
<br />2211.507
<br />SHOULDERING
<br />C Y
<br />240
<br />$30.00
<br />$7,200.00
<br />18
<br />2211.507
<br />AGGREGATE BASE (CV) CLASS 5
<br />C Y
<br />1000
<br />$28.00
<br />$28,000.00
<br />18
<br />2215.504
<br />FULL DEPTH RECLAMATION
<br />S Y
<br />25000
<br />$2.50
<br />$62,500.00
<br />19
<br />2357.506
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GALLON
<br />1400
<br />$3.50
<br />$4,900.00
<br />20
<br />2331.601
<br />BITUMINOUS DRIVEWAY PAVEMENT
<br />S Y
<br />450
<br />$40.00
<br />$18,000.00
<br />21
<br />2360.509
<br />TYPE SP 9.5 WEARING COURSE MIX (2,C)
<br />TON
<br />2700
<br />$75.00
<br />$202,500.00
<br />22
<br />2360.509
<br />TYPE SP 12.5 WEARING COURSE MIX (2,C)
<br />TON
<br />4400
<br />$75.00
<br />$330,000.00
<br />23
<br />2501.502
<br />12" RC PIPE APRON
<br />EACH
<br />2
<br />$1,250.00
<br />$2,500.00
<br />24
<br />2501.502
<br />15" RC PIPE APRON
<br />EACH
<br />6
<br />$1,500.00
<br />$9,000.00
<br />25
<br />2501.502
<br />24" RC PIPE APRON
<br />EACH
<br />6
<br />$2,000.00
<br />$12,000.00
<br />26
<br />2501.502
<br />36" RC PIPE APRON
<br />EACH
<br />2
<br />$2,500.00
<br />$5,000.00
<br />27
<br />2501.602
<br />TRASH GUARD FOR 12" PIPE APRON
<br />EACH
<br />2
<br />$550.00
<br />$1,100.00
<br />28
<br />2501.602
<br />TRASH GUARD FOR 15" PIPE APRON
<br />EACH
<br />6
<br />$550.00
<br />$3,300.00
<br />29
<br />2501.602
<br />TRASH GUARD FOR 24" PIPE APRON
<br />EACH
<br />6
<br />$800.00
<br />$4,800.00
<br />30
<br />2501.602
<br />TRASH GUARD FOR 36" PIPE APRON
<br />EACH
<br />2
<br />$1,200.00
<br />$2,400.00
<br />31
<br />2503.503
<br />12" RC PIPE SEWER DES 3006 CL V
<br />L F
<br />45
<br />$48.00
<br />$2,160.00
<br />32
<br />2503.503
<br />15" RC PIPE SEWER DES 3006 CL V
<br />L F
<br />162
<br />$55.00
<br />$8,910.00
<br />33
<br />1 2503.503
<br />24" RC PIPE SEWER DES 3006 CL III
<br />L F
<br />222
<br />$65.00
<br />$14,430.00
<br />34
<br />2503.503
<br />36" RC PIPE SEWER DES 3006 CL III
<br />L F
<br />59
<br />$100.00
<br />$5,900.00
<br />35
<br />2511.507
<br />RANDOM RIPRAP CLASS III
<br />C Y
<br />50
<br />$200.00
<br />$10,000.00
<br />36
<br />2531.507
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />S Y
<br />100
<br />$65.00
<br />$6,500.00
<br />37
<br />2540.602
<br />MAILBOX SUPPORT
<br />EACH
<br />2
<br />$100.00
<br />$200.00
<br />38
<br />2540.602
<br />MAILBOX (TEMPORARY)
<br />EACH
<br />42
<br />$50.00
<br />$2,100.00
<br />39
<br />2563.601
<br />TRAFFIC CONTROL
<br />L S
<br />1
<br />$10,000.00
<br />$10,000.00
<br />40
<br />2564.602
<br />SIGN PANELS TYPE SPECIAL
<br />S F
<br />9
<br />$75.00
<br />$675.00
<br />41
<br />2564.602
<br />DRIVER FEEDBACK SIGN
<br />EACH
<br />4
<br />$12,500.00
<br />$50,000.00
<br />42
<br />2573.503
<br />SEDIMENT CONTROL LOG TYPE WOOD FIBER
<br />LIN FT
<br />500
<br />$3.50
<br />$1,750.00
<br />43
<br />2573.501
<br />STABLIZED CONSTRUCTION EXIT
<br />L S
<br />1
<br />$2,500.00
<br />$2,500.00
<br />44
<br />2575.508
<br />SEED MIX TYPE 25-131
<br />LBS
<br />500
<br />$3.50
<br />$1,750.00
<br />45
<br />2575.508
<br />HYDRAULIC MULCH MATRIX
<br />POUND
<br />5300
<br />$2.00
<br />$10,600.00
<br />46
<br />2575.605
<br />SEEDING (INCL. TOPSOIL & FERT)
<br />ACRE
<br />2.1
<br />$5,000.00
<br />$10,500.00
<br />47
<br />2582.503
<br />4" SOLID LINE MULTI COMP
<br />L F
<br />1390
<br />$1.25
<br />$1,737.50
<br />48
<br />2582.503
<br />4" DBLE SOLID LINE MULTI COMP
<br />L F
<br />7260
<br />$1.75
<br />$12,705.00
<br />49
<br />125TH STREET UPGRADES
<br />L S
<br />1
<br />$10,000.00
<br />$10,000.00
<br />TOTAL OPTION 2: SURFACE IMPROVEMENTS - WIDEN ROADWAY (26-FOOT) $1,118,087.50
<br />+ 10% CONTINGENCY $111,808.75
<br />SUBTOTAL OPTION 2: SURFACE IMPROVEMENTS - WIDEN ROADWAY (26-FOOT) $1,229,896.25
<br />+ 25% INDIRECT COSTS $307,474.06
<br />TOTAL OPTION 2: SURFACE IMPROVEMENTS - WIDEN ROADWAY (26-FOOT) $1,537,370.31
<br />K:\014873-000\Quantity\Preliminary\014560-000 OPC Feas Final 010220 2 of 2
<br />
|