|
No.Mat. No.Item Units Estimated
<br />Unit Price
<br />Estimated
<br />Quantity
<br />Estimated
<br />Cost
<br />1 2021.501 MOBILIZATION L S $72,300.00 1 $72,300.00
<br />2 2101.502 CLEARING EACH $500.00 12 $6,000.00
<br />3 2101.502 GRUBBING EACH $500.00 12 $6,000.00
<br />4 2104.502 REMOVE CASTING (SANITARY)EACH $500.00 5 $2,500.00
<br />5 2104.503 SAWING CONCRETE PAVEMENT (FULL DEPTH)L F $5.00 530 $2,650.00
<br />6 2104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)L F $5.00 820 $4,100.00
<br />7 2104.503 REMOVE CURB AND GUTTER L F $15.00 5130 $76,950.00
<br />8 2104.504 REMOVE CONCRETE DRIVEWAY PAVEMENT S Y $8.00 420 $3,360.00
<br />9 2104.504 REMOVE BITUMINOUS DRIVEWAY PAVEMENT S Y $5.00 440 $2,200.00
<br />10 2104.504 REMOVE BITUMINOUS PAVEMENT S Y $3.00 28800 $86,400.00
<br />11 2104.618 SALVAGE BRICK PAVERS S F $15.00 100 $1,500.00
<br />12 2106.507 EXCAVATION - COMMON C Y $32.00 700 $22,400.00
<br />13 2106.507 EXCAVATION - COMMON (P)C Y $20.00 800 $16,000.00
<br />14 2106.507 EXCAVATION - SUBGRADE C Y $32.00 1000 $32,000.00
<br />15 2106.507 SELECT GRANULAR EMBANKMENT (CV)C Y $32.00 1000 $32,000.00
<br />16 2123.610 1.5 CU YD BACK HOE HOUR $200.00 18 $3,600.00
<br />17 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $150.00 55 $8,250.00
<br />18 2211.507 AGGREGATE BASE (CV) CLASS 5 C Y $32.00 1400 $44,800.00
<br />19 2211.507 AGGREGATE BASE (CV) CLASS 5 (P)C Y $10.00 600 $6,000.00
<br />20 2211.507 BITUMINOUS PATCHING MIXTURE TON $250.00 30 $7,500.00
<br />21 2232.504 MILL BITUMINOUS SURFACE (2")S Y $3.00 2000 $6,000.00
<br />22 2331.603 JOINT ADHESIVE L F $1.00 18280 $18,280.00
<br />23 2357.506 BITUMINOUS MATERIAL FOR TACK COAT GALLON $3.50 1900 $6,650.00
<br />24 2360.504 TYPE SP 9.5 WEAR CRS MIX (2,C) 3.0" THICK S Y $45.00 440 $19,800.00
<br />25 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B)TON $85.00 330 $28,050.00
<br />26 2360.509 TYPE SP 9.5 WEARING COURSE MIXTURE (2,C)TON $95.00 2820 $267,900.00
<br />27 2360.509 TYPE SP 12.5 WEARING COURSE MIXTURE (2,C)TON $92.00 4670 $429,640.00
<br />28 2504.602 6" GATE VALVE AND BOX EACH $3,500.00 2 $7,000.00
<br />29 2504.602 8" GATE VALVE AND BOX EACH $5,000.00 2 $10,000.00
<br />30 2504.602 ADJUST GATE VALVE AND BOX EACH $500.00 23 $11,500.00
<br />31 2504.602 IRRIGATION SYSTEM REPAIR EACH $500.00 27 $13,500.00
<br />32 2504.602 REPAIR GATE VALVE EACH $1,000.00 12 $12,000.00
<br />33 2505.601 UTILITY COORDINATION L S $2,500.00 1 $2,500.00
<br />34 2506.502 CASTING ASSEMBLY (SANITARY)EACH $1,500.00 5 $7,500.00
<br />35 2506.602 ADJUST FRAME AND RING CASTING (SANITARY)EACH $500.00 32 $16,000.00
<br />36 2506.602 ADJUST FRAME AND RING CASTING (STORM)EACH $500.00 1 $500.00
<br />37 2531.503 CONCRETE CURB AND GUTTER DESIGN SPECIAL L F $25.00 6350 $158,750.00
<br />38 2531.504 6" CONCRETE DRIVEWAY PAVEMENT S Y $70.00 420 $29,400.00
<br />39 2540.618 INSTALL BRICK PAVERS S F $25.00 100 $2,500.00
<br />40 2563.601 TRAFFIC CONTROL L S $6,000.00 1 $6,000.00
<br />41 2571.502 CONIFEROUS TREE 12' HT B&B EACH $650.00 6 $3,900.00
<br />42 2571.502 DECIDUOUS TREE 3" CAL B&B EACH $650.00 6 $3,900.00
<br />43 2573.502 STORM DRAIN INLET PROTECTION EACH $200.00 34 $6,800.00
<br />44 2573.503 SEDIMENT CONTROL LOG TYPE STRAW BIOROLL L F $3.00 2340 $7,020.00
<br />45 2573.503 SILT FENCE, TYPE MS L F $3.00 700 $2,100.00
<br />46 2573.601 STABILIZED CONSTRUCTION ENTRANCE L S $3,000.00 1 $3,000.00
<br />47 2574.507 BOULEVARD TOPSOIL BORROW C Y $32.00 520 $16,640.00
<br />48 2574.508 FERTILIZER TYPE 3 LB $5.00 150 $750.00
<br />49 2575.505 SEEDING ACRE $5,000.00 0.8 $4,000.00
<br />50 2575.508 HYDRAULIC STABILIZED FIBER MATRIX LB $5.00 2160 $10,800.00
<br />51 2575.508 SEED MITXURE 25-151 LB $5.00 100 $500.00
<br />52 2575.523 WATER M GALLONS $45.00 70 $3,150.00
<br />$1,552,540.00
<br />$77,627.00
<br />$1,630,167.00
<br />$326,033.40
<br />$1,956,200.40
<br />SCHEDULE A - SURFACE IMPROVEMENTS
<br />OPINION OF PROBABLE COSTS
<br />2023 BIRCH TREE PONDS AREA STREET IMPROVEMENTS
<br />PROJECT NO. 020855-000
<br />HUGO, MN
<br />OCTOBER 11, 2022
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />+ 5% CONTINGENCIES
<br />SUBTOTAL SCHEDULE A - SURFACE IMPROVEMENTS
<br />+ 20% ADMINISTRATIVE, LEGAL, ETC.
<br />TOTAL SCHEDULE A - SURFACE IMPROVEMENTS
|