|
WSB Project:2022 ONEKA PARKWAY IMPROVEMENT PROJECT Design By:KWH
<br />Project Location:HUGO, MN Checked By:KAK/JBP
<br />City Project No.:
<br />WSB Project No:018888-000 Date:2/10/2022
<br />Item
<br />No.
<br />MnDOT
<br />Specification
<br />No.
<br />Description Unit Estimated Total
<br />Quantity
<br />Estimated Unit
<br />Price Estimated Total Cost
<br />1 2021.501 MOBILIZATION LS 1 27,318.00$ 27,318.00$
<br />2 2021.601 CONTRACTOR COORDINATION LS 1 1,500.00$ 1,500.00$
<br />3 2104.502 REMOVE CASTING EACH 11 250.00$ 2,750.00$
<br />4 2104.502 REMOVE HYDRANT EACH 3 500.00$ 1,500.00$
<br />5 2104.502 SALVAGE SIGN EACH 22 150.00$ 3,300.00$
<br />6 2104.503 SAWING BIT PAVEMENT L F 360 5.00$ 1,800.00$
<br />7 2104.503 REMOVE CURB & GUTTER L F 400 5.00$ 2,000.00$
<br />8 2104.504 REMOVE CONCRETE PAVEMENT S Y 130 10.00$ 1,300.00$
<br />9 2104.504 REMOVE BITUMINOUS PAVEMENT S Y 1520 5.00$ 7,600.00$
<br />10 2104.518 REMOVE BITUMINOUS WALK S Y 400 6.00$ 2,400.00$
<br />11 2104.518 REMOVE CONCRETE WALK S F 0 6.00$ -$
<br />12 2105.607 COMMON EXCAVATION C Y 180 25.00$ 4,500.00$
<br />13 2106.507 EXCAVATION - SUBGRADE C Y 20 28.00$ 560.00$
<br />14 2112.604 SUBGRADE PREPARATION S Y 1650 1.50$ 2,475.00$
<br />15 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 10 150.00$ 1,500.00$
<br />16 2123.610 1.5 CU YD BACKHOE HOUR 30 750.00$ 22,500.00$
<br />17 2211.507 AGGREGATE BASE (CV) CLASS 5 C Y 180 30.00$ 5,400.00$
<br />18 2331.509 BITUMINOUS PATCHING MIXTURE TON 73 150.00$ 10,950.00$
<br />19 2331.603 JOINT ADHESIVE L F 16350 1.00$ 16,350.00$
<br />20 2232.504 MILL BITUMINOUS SURFACE (1.75")S Y 18510 4.00$ 74,040.00$
<br />21 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL 1860 4.00$ 7,440.00$
<br />22 2360.509 TYPE SP 9.5 WEARING COURSE MIX (2;C)TON 1810 88.00$ 159,280.00$
<br />23 2360.509 TYPE SP 12.5 WEARING COURSE MIX (2;C)TON 220 88.00$ 19,360.00$
<br />24 2502.503 4" PERF TP PIPE DRAIN L F 1920 20.00$ 38,400.00$
<br />25 2504.602 ADJUST HYDRANT EACH 3 500.00$ 1,500.00$
<br />26 2504.602 ADJUST GATE VALVE AND BOX EACH 6 500.00$ 3,000.00$
<br />27 2504.602 ADJUST WATER MANHOLES EACH 5 1,000.00$ 5,000.00$
<br />28 2504.602 IRRIGATION SYSTEM REPAIR EACH 10 500.00$ 5,000.00$
<br />29 2506.502 CASTING ASSEMBLY EACH 11 1,000.00$ 11,000.00$
<br />30 2506.502 ADJUST FRAME & RING CASTING EACH 38 500.00$ 19,000.00$
<br />30 2506.602 INSTALL CATCH BASIN EACH 5 2,500.00$ 12,500.00$
<br />31 2506.602 CHIMNEY SEAL EACH 38 350.00$ 13,300.00$
<br />32 2521.518 8" CONCRETE PAVEMENT S F 1135 16.00$ 18,160.00$
<br />33 2521.518 3" BITUMINOUS WALK S F 4000 6.00$ 24,000.00$
<br />34 2531.503 CONCRETE CURB & GUTTER DESIGN B618 LF 400 20.00$ 8,000.00$
<br />35 2531.618 TRUNCATED DOMES S F 360 50.00$ 18,000.00$
<br />35 2573.502 STORM DRAIN INLET PROTECTION EACH 40 200.00$ 8,000.00$
<br />36 2574.508 FERTILIZER TYPE 3 LB 30 5.00$ 150.00$
<br />37 2575.505 SEEDING ACRE 0.1 5,000.00$ 500.00$
<br />38 2575.508 SEED MIXTURE 25-151 LB 10 5.00$ 50.00$
<br />39 2575.504 ROLLED EROSION PREVENTION CATEGORY 25 S Y 140 5.00$ 700.00$
<br />40 2582.503 4" SOLID LINE MULTI COMP L F 2360 1.00$ 2,360.00$
<br />41 2582.503 4" BROKEN LINE MULTI COMP L F 500 1.25$ 625.00$
<br />42 2582.518 PAVT MSSG MULTI COMP S F 330 5.00$ 1,650.00$
<br />43 2582.518 CROSSWALK MULTI COMP S F 870 8.00$ 6,960.00$
<br />CONSTRUCTION TOTAL 573,678.00$
<br />CONTINGENCY TOTAL (5%)28,683.90$
<br />SUBTOTAL 602,361.90$
<br />INDIRECT COST TOTAL (25%)150,590.48$
<br />TOTAL 752,952.38$
<br />A. MILL AND OVERLAY
<br />OPINION OF PROBABLE COST
|