|
I inns Dnrlr Pnnglblllty
<br />City of Hugo, Minnesota
<br />September 16, 2020 1 WSB# 016114-000
<br />wsb
<br />ESTIMATE OF PROBABLE COSTS - 145TH TO GENEVA
<br />No.
<br />Item Description
<br />Est. Qty.
<br />Unit
<br />Low
<br />Unit Price
<br />Low Total
<br />High
<br />Unit Price
<br />High Total
<br />Separated Trail West Side
<br />1
<br />Mobilization (5%)
<br />1
<br />LS
<br />$49,538
<br />$49,538
<br />$63,910
<br />$63,910
<br />2
<br />Traffic Control
<br />1
<br />LS
<br />$15,000
<br />$15,000
<br />$20,000
<br />$20,000
<br />3
<br />Clearing & Grubbing
<br />2
<br />Acre
<br />$3,000
<br />$6,000
<br />$5,000
<br />$10,000
<br />4
<br />Landscape Bed Impacts
<br />1
<br />LS
<br />$1,000
<br />$1,000
<br />$2,000
<br />$2,000
<br />5
<br />Pipe Extension Modifications
<br />5
<br />EA
<br />$3,000
<br />$15,000
<br />$6,000
<br />$30,000
<br />6
<br />Erosion Control Fence
<br />6,000
<br />LF
<br />$3
<br />$18,000
<br />$4
<br />$24,000
<br />7
<br />Earthwork w/Soil Corrections to 5' Depth*
<br />14,000
<br />CY
<br />$50
<br />$700,000
<br />$60
<br />$840,000
<br />8
<br />lWetland Impacts (2:1 ratio)
<br />1.65
<br />Acre
<br />$75,000
<br />$123,750
<br />$120,000
<br />$198,000
<br />9
<br />Concrete Ped Ramp w/Truncated Domes
<br />3
<br />EA
<br />$1,500
<br />$4,500
<br />$2,500
<br />$7,500
<br />10
<br />Pedestrian Painted Crosswalk
<br />2
<br />EA
<br />$500
<br />$1,000
<br />$1,000
<br />$2,000
<br />11
<br />Seed Restoration w/Blanket
<br />5,000
<br />SY
<br />$3
<br />$15,000
<br />$5
<br />$25,000
<br />12
<br />8' Wide Bit Pavement (3" Bit; 8" base; geotextile)
<br />3,000
<br />LF
<br />$27
<br />$81,000
<br />$35
<br />$105,000
<br />13
<br />Traffic Signage
<br />2
<br />EA
<br />$250
<br />$500
<br />$350
<br />$700
<br />14
<br />iTrail Easement **
<br />0.40
<br />1 Acre
<br />$25,0001
<br />$10,0001
<br />$35,0001
<br />$14,000
<br />ESTIMATE SUBTOTAL:
<br />$1,040,288
<br />$1,342,110
<br />Recommended Contingency (15%)
<br />$156,043
<br />$201,317
<br />Estimated Professional Design, Engineering & Permit Fees (20%)
<br />$208,058
<br />$268,422
<br />ESTIMATED PROJECT TOTAL:
<br />1 $1,404,3881
<br />1 $1,811,849
<br />* Corrections listed are the minimal necessary for fill situation and soil investigations will be needed to
<br />determine actual depths required
<br />** Trail easement estimated, actual TBD
<br />NOTE: It as assumed oedestal relocation as the resr)onsabalaty of the utility comr)any
<br />OPTIONAL: Share the Road
<br />1
<br />Traffic Control
<br />1
<br />LS
<br />$3,000
<br />$3,000
<br />$5,000
<br />$5,000
<br />2
<br />Traffic Signage (500' spacing, both directions)
<br />12
<br />EA
<br />$250
<br />$3,000
<br />$350
<br />$4,200
<br />ESTIMATE SUBTOTAL:
<br />$6,000
<br />$9,200
<br />Recommended Contingency (10%)
<br />$600
<br />$920
<br />Estimated Professional Design, Engineering & Permit Fees (10%)
<br />$600
<br />$920
<br />ESTIMATED PROJECT TOTAL:
<br />1 $7,200
<br />1 $11,040
<br />ESTIMATE OF PROBABLE COSTS - GENEVA TO EGG LAKE ROAD
<br />No.
<br />Item Description
<br />Est. Qty.
<br />Unit
<br />Low
<br />Unit Price
<br />Low Total
<br />High
<br />Unit Price
<br />High Total
<br />Separated Trail West Side
<br />1
<br />Mobilization (5%)
<br />1
<br />LS
<br />$17,490
<br />$17,490
<br />$23,156
<br />$23,156
<br />2
<br />ITraffic Control
<br />1
<br />LS
<br />$10,000
<br />$10,000
<br />$15,000
<br />$15,000
<br />3
<br />Clearing & Grubbing
<br />1
<br />Acre
<br />$3,000
<br />$3,000
<br />$5,000
<br />$5,000
<br />4
<br />Pipe Extension Modifications
<br />3
<br />EA
<br />$3,000
<br />$9,000
<br />$6,000
<br />$18,000
<br />5
<br />Erosion Control Fence
<br />3,200
<br />LF
<br />$3
<br />$9,600
<br />$4
<br />$12,800
<br />6
<br />Earthwork w/Soil Corrections to 5' Depth*
<br />4,000
<br />CY
<br />$50
<br />$200,000
<br />$60
<br />$240,000
<br />7
<br />lWetland Impacts (2:1 ratio)
<br />0.50
<br />Acre
<br />$75,000
<br />$37,500
<br />$120,000
<br />$60,000
<br />8
<br />Concrete Ped Ramp w/Truncated Domes
<br />3
<br />EA
<br />$1,500
<br />$4,500
<br />$2,500
<br />$7,500
<br />9
<br />Seed Restoration w/Blanket
<br />2,500
<br />SY
<br />$3
<br />$7,500
<br />$5
<br />$12,500
<br />10
<br />Retaining Wall
<br />125
<br />SF
<br />$50
<br />$6,250
<br />$75
<br />$9,375
<br />11
<br />8' Wide Bit Pavement (3" Bit; 8" base; geotextile)
<br />1,600
<br />LF
<br />$27
<br />$43,200
<br />$35
<br />$56,000
<br />12
<br />Traffic Signage
<br />2
<br />EA
<br />$250
<br />$500
<br />$350
<br />$700
<br />13
<br />Trail Easement **
<br />0.75
<br />Acre
<br />$25,000
<br />$18,750
<br />$35,000
<br />$26,250
<br />ESTIMATE SUBTOTAL:
<br />$367,290
<br />$486,281
<br />Recommended Contingency (15%)
<br />$55,094
<br />$72,942
<br />Estimated Professional Design, Engineering & Permit Fees (20%)
<br />$73,458
<br />$97,256
<br />ESTIMATED PROJECT TOTAL:
<br />1 $495,842
<br />1 $656,480
<br />* Corrections listed are the minimal necessary for fill situation and soil investigations will be needed to
<br />determine actual depths required
<br />** Trail easement estimated, actual TBD
<br />K:\016114-000\Quantity\Preliminary\016114_Feasibility Est_2020-0911 Page 1 of 2
<br />
|