|
WSB Project:2021 Downtown Improvements Design By:JBP
<br />Project Location:City of Hugo Checked By:KAK
<br />City Project No.:
<br />WSB Project No:015887-000 Date:1/27/2021
<br />ITEM
<br />NO.
<br />MN/DOT
<br />SPECIFICATION
<br />NO.
<br />DESCRIPTION UNITS ESTIMATED
<br />QUANTITY UNIT PRICE TOTAL
<br />SCHEDULE A. - SURFACE IMPROVEMENTS
<br />OPINION OF PROBABLE COST
<br />68 2104.502 REMOVE HYDRANT EACH 6 500.00$ 3,000.00$
<br />69 2104.503 REMOVE WATERMAIN L F 60 20.00$ 1,200.00$
<br />70 2504.602 CONNECT TO EXISTING WATER MAIN EACH 8 1,000.00$ 8,000.00$
<br />71 2504.602 HYDRANT EACH 7 4,500.00$ 31,500.00$
<br />72 2504.602 6" GATE VALVE & BOX EACH 7 1,500.00$ 10,500.00$
<br />73 2504.603 6" WATERMAIN DUCTILE IRON CL 52 L F 40 60.00$ 2,400.00$
<br />74 2504.608 DUCTILE IRON FITTINGS L B 700 10.00$ 7,000.00$
<br />75 2104.502 ABANDON WATER MAIN L F 600 10.00$ 6,000.00$
<br />76 2104.502 REMOVE WATER SERVICE AND CURB STOP EACH 3 100.00$ 300.00$
<br />77 2504.601 TEMPORARY WATER SERVICE L S 1 5,000.00$ 5,000.00$
<br />78 2504.602 8" GATE VALVE & BOX EACH 3 2,200.00$ 6,600.00$
<br />79 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 3 250.00$ 750.00$
<br />80 2504.602 1" CURB STOP & BOX EACH 3 350.00$ 1,050.00$
<br />81 2504.602 1" CORPORATION STOP EACH 3 250.00$ 750.00$
<br />82 2504.603 8" WATERMAIN DUCTILE IRON CL 52 L F 600 60.00$ 36,000.00$
<br />83 2504.603 1" TYPE K COPPER PIPE LIN FT 90 35.00$ 3,150.00$
<br />84 2504.604 4" POLYSTYRENE INSUALTION S Y 40 50.00$ 2,000.00$
<br />SCHEDULE B. - WATERMAIN IMPROVEMENTS CONSTRUCTION TOTAL 125,200.00$
<br />CONTINGENCY TOTAL (5%)6,260.00$
<br />SCHEDULE B. - WATERMAIN IMPROVEMENTS SUBTOTAL 131,460.00$
<br />INDIRECT COST TOTAL (25%)32,865.00$
<br />SCHEDULE B. - WATERMAIN IMPROVEMENTS TOTAL 164,325.00$
<br />85 2104.502 REMOVE CASTING EACH 14 $250.00 3,500.00$
<br />86 2506.502 CASTING ASSEMBLY EACH 14 $650.00 9,100.00$
<br />87 2506.502 CHIMNEY SEAL EACH 14 $350.00 4,900.00$
<br />88 2506.602 RECONSTRUCT MANHOLE EACH 4 $2,000.00 8,000.00$
<br />89 MISC. REPAIRS L S 1 10,000.00$ 10,000.00$
<br />SCHEDULE C. - SANITARY SEWER IMPROVEMENTS CONSTRUCTION TOTAL 35,500.00$
<br />CONTINGENCY TOTAL (5%)1,775.00$
<br />SCHEDULE C. - SANITARY SEWER IMPROVEMENTS SUBTOTAL 37,275.00$
<br />INDIRECT COST TOTAL (25%)9,318.75$
<br />SCHEDULE C. - SANITARY SEWER IMPROVEMENTS TOTAL 46,593.75$
<br />90 2104.502 REMOVE DRAINAGE STRUCTURE EACH 24 500.00$ 12,000.00$
<br />91 2104.503 REMOVE SEWER PIPE (STORM)L F 2530 10.00$ 25,300.00$
<br />92 2451.507 COARSE AGGREGATE BEDDING (LV) C Y 400 50.00$ 20,000.00$
<br />93 2501.502 18" RC PIPE APRON EACH 1 1,300.00$ 1,300.00$
<br />94 2501.502 27" RC PIPE APRON EACH 1 5,000.00$ 5,000.00$
<br />95 2501.602 TRASH GUARD FOR 18" PIPE APRON EACH 1 250.00$ 250.00$
<br />96 2501.602 TRASH GUARD FOR 27" PIPE APRON EACH 1 500.00$ 500.00$
<br />97 2503.503 15" RC PIPE SEWER DES 3006 CL V L F 3420 50.00$ 171,000.00$
<br />98 2503.503 18" RC PIPE SEWER DES 3006 CL V L F 250 52.00$ 13,000.00$
<br />99 2503.503 24" RC PIPE SEWER DES 3006 CL III L F 540 62.00$ 33,480.00$
<br />100 2503.503 27" RC PIPE SEWER DES 3006 CL III L F 350 68.00$ 23,800.00$
<br />101 2503.503 30" RC PIPE SEWER DES 3006 CL III L F 210 72.00$ 15,120.00$
<br />102 2503.503 72" RC PIPE SEWER DES 3006 CL III L F 120 100.00$ 12,000.00$
<br />103 2503.602 CONNECT TO EXISTING STORM SEWER EACH 3 1,000.00$ 3,000.00$
<br />104 2506.502 CONST DRAINAGE STRUCTURE DESIGN SPEC 1 EACH 26 2,500.00$ 65,000.00$
<br />105 2506.502 CONST DRAINAGE STRUCTURE DES 48-4020 L F 120 350.00$ 42,000.00$
<br />106 2506.502 CONST DRAINAGE STRUCTURE DES 60-4020 L F 70 650.00$ 45,500.00$
<br />107 2506.502 CONST DRAINAGE STRUCTURE DES 72-4020 L F 20 1,000.00$ 20,000.00$
<br />108 2506.502 CHIMNEY SEAL EACH 35 350.00$ 12,250.00$
<br />109 2506.502 CASTING ASSEMBLY EACH 35 650.00$ 22,750.00$
<br />110 2511.507 RANDOM RIPRAP CLASS III C Y 30 200.00$ 6,000.00$
<br />111 EXCAVATION - POND C Y 4800 18.00$ 86,400.00$
<br />SCHEDULE D. - STORM SEWER IMPROVEMENTS CONSTRUCTION TOTAL 635,650.00$
<br />CONTINGENCY TOTAL (5%)31,782.50$
<br />SCHEDULE D. - STORM SEWER IMPROVEMENTS SUBTOTAL 667,432.50$
<br />INDIRECT COST TOTAL (25%)166,858.13$
<br />SCHEDULE D. - STORM SEWER IMPROVEMENTS TOTAL 834,290.63$
<br />SCHEDULE B. - WATERMAIN IMPROVEMENTS
<br />SCHEDULE C. - SANITARY SEWER IMPROVEMENTS
<br />SCHEDULE D. - STORM SEWER IMPROVEMENTS
|