Laserfiche WebLink
WSB Project:Design By:BFC <br />Project Location:CITY OF HUGO Checked By:PTH <br />City Project No.: <br />WSB Project No:018363-000 Date:6/14/2021 <br />Item <br />No. <br />MN/DOT <br />Specification <br />No. <br />Description Unit <br />Estimated <br />Total <br />Quantity <br />Estimated <br />Unit Price Estimated Total Cost <br />OPINION OF PROBABLE COST <br />121ST STREET AND ACRES OF BALD EAGLE <br />A. SANITARY SEWER IMPROVEMENTS <br />E. STREET IMPROVEMENTS <br />1 2021.501 MOBILIZATION LUMP SUM 1 $29,000.00 29,000.00$ <br />2 2104.503 SAWING BIT PAVEMENT (FULL DEPTH)LIN FT 100 $8.00 800.00$ <br />3 2104.503 REMOVE BITUMINOUS PAVEMENT SQ YD 220 $5.00 1,100.00$ <br />4 2105.507 SELECT GRANULAR EMMBANKMENT (CV)CU YD 1,400 $21.00 29,400.00$ <br />5 2105.604 GEOTEXTILE FABRIC SQ YD 2,300 $3.50 8,050.00$ <br />6 2112.501 SUBGRADE PREPARATION ROAD STA 19 $210.00 3,990.00$ <br />7 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 20 $150.00 3,000.00$ <br />8 2211.501 AGGREGATE BASE CLASS 5 TON 2,300 $22.00 50,600.00$ <br />9 2331.603 JOINT ADHESIVE LIN FT 100 $2.50 250.00$ <br />10 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALLON 250 $4.00 1,000.00$ <br />11 2360.501 SP 9.5 WEARING COURSE MIXTURE (2,C)TON 500 $78.00 39,000.00$ <br />12 2360.501 SP 12.5 WEARING COURSE MIXTURE (2,C)TON 700 $75.00 52,500.00$ <br />13 2531.603 CONCRETE CURB & GUTTER, SURMOUNTABLE LIN FT 920 $21.00 19,320.00$ <br />14 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH 3 $1,000.00 3,000.00$ <br />15 2574.507 COMMON TOPSOIL BORROW CU YD 630 $35.00 22,050.00$ <br />16 2563.601 TRAFFIC CONTROL LUMP SUM 1 $5,000.00 5,000.00$ <br />17 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 4,030 $2.00 8,060.00$ <br />18 2573.530 STORM DRAIN INLET PROTECTION EACH 4 $200.00 800.00$ <br />19 2574.508 FERTILIZER TYPE 3 LB 720 $5.00 3,600.00$ <br />20 2575.604 SEEDING ACRE 0.8 $3,000.00 2,400.00$ <br />21 2575.502 SEED MIXTURE 25-131 POUND 180 $5.00 900.00$ <br />22 2575.523 EROSION CONTROL BLANKETS CATEGORY 25 SQ YD 3,800 $1.50 5,700.00$ <br />3% CONTINGENCY 8,685.60$ <br />4% INDIRECT COSTS 11,928.22$ <br />SCHEDULE E - SURFACE IMPROVEMENTS SUB-TOTAL 310,133.82$ <br /> GRAND TOTAL: $ 876,616.20 <br />5 of 5 K:\018363-000\Quantity\Preliminary\FR QUANTITES-061621