|
WSB Project:2018 Street and Utility Improvement Project Design By:KJG
<br />Project Location:City of Arden Hills Checked By:JLS
<br />City Project No.:18-STR-065
<br />WSB Project No:010111-000 Date:8/9/2017
<br />Item
<br />No.
<br />MN/DOT
<br />Specification
<br />No.
<br />Description Unit
<br />Estimated
<br />Total
<br />Quantity
<br />Estimated Unit
<br />Price
<br />Estimated Total
<br />Cost
<br />1 2021.501 MOBILIZATION LUMP SUM 1 $104,075.35 $104,075.35
<br />2 2101.502 CLEARING TREE 8 $250.00 $2,000.00
<br />3 2101.511 GRUBBING TREE 8 $250.00 $2,000.00
<br />4 2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 360 $4.00 $1,440.00
<br />5 2104.503 REMOVE CONCRETE WALK SQ FT 400 $2.50 $1,000.00
<br />6 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 18,030 $3.25 $58,597.50
<br />7 2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 720 $8.00 $5,760.00
<br />8 2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD 1,100 $6.00 $6,600.00
<br />9 2104.509 REMOVE SIGN EACH 15 $35.00 $525.00
<br />10 2104.511 SAWING CONCRETE PAVEMENT (FULL DEPTH)LIN FT 630 $6.00 $3,780.00
<br />11 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT 620 $4.00 $2,480.00
<br />12 2104.601 SALVAGE AND REINSTALL LANDSCAPE STRUCTURES LUMP SUM 1 $5,000.00 $5,000.00
<br />13 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 70 $100.00 $7,000.00
<br />14 2104.618 SALVAGE AND REINSTALL BRICK PAVERS SQ FT 150 $9.00 $1,350.00
<br />15 2104.618 SALVAGE AND REINSTALL RETAINING WALL SQ FT 215 $8.00 $1,720.00
<br />16 2105.501 COMMON EXCAVATION (EV) (P)CU YD 3,700 $14.50 $53,650.00
<br />17 2105.507 SUBGRADE EXCAVATION (EV)CU YD 5,500 $14.50 $79,750.00
<br />18 2105.522 SELECT GRANULAR BORROW (CV)CU YD 5,500 $17.00 $93,500.00
<br />19 2105.604 GEOTEXTILE FABRIC TYPE V SQ YD 16,300 $1.75 $28,525.00
<br />20 2112.501 SUBGRADE PREPARATION ROAD STA 42 $180.00 $7,560.00
<br />21 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 30 $115.00 $3,450.00
<br />22 2130.501 WATER (DUST CONTROL)MGAL 70 $45.00 $3,150.00
<br />23 2130.501 WATER (TURF ESTABLISHMENT)MGAL 610 $45.00 $27,450.00
<br />24 2211.501 AGGREGATE BASE CLASS 5 TON 6,810 $16.00 $108,960.00
<br />25 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 640 $3.00 $1,920.00
<br />26 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B)TON 1,070 $57.00 $60,990.00
<br />27 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,B)TON 1,430 $55.00 $78,650.00
<br />28 2360.503 TYPE SP 9.5 WEARING COURSE MIX (2,B) (3.0" THICK)SQ YD 100 $28.00 $2,800.00
<br />29 2504.602 IRRIGATION SYSTEM REPAIR EACH 7 $350.00 $2,450.00
<br />30 2505.601 UTILITY COORDINATION LUMP SUM 1 $5,000.00 $5,000.00
<br />31 2521.501 4" CONCRETE WALK SQ FT 400 $8.00 $3,200.00
<br />32 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 9,300 $13.00 $120,900.00
<br />33 2531.507 6" CONCRETE DRIVEWAY PAVEMENT SQ YD 1,300 $55.00 $71,500.00
<br />34 2531.604 7" CONCRETE VALLEY GUTTER SQ YD 15 $55.00 $825.00
<br />35 2531.618 TRUNCATED DOMES SQ FT 32 $43.50 $1,392.00
<br />36 2563.601 TRAFFIC CONTROL LUMP SUM 1 $3,750.00 $3,750.00
<br />37 2564.653 SIGN PANELS TYPE C EACH 30 $55.00 $1,650.00
<br />38 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 830 $3.00 $2,490.00
<br />39 2573.533 SEDIMENT CONTROL LOG TYPE ROCK LIN FT 100 $5.00 $500.00
<br />40 2575.505 SODDING TYPE LAWN SQ YD 13,430 $6.00 $80,580.00
<br />41 2573.530 STORM DRAIN INLET PROTECTION EACH 4 $150.00 $600.00
<br />42 2573.535 STABILIZED CONSTRUCTION EXIT EACH 5 $750.00 $3,750.00
<br />43 2573.603 BIOROLL LIN FT 2,063 $3.50 $7,220.50
<br />44 2574.525 COMMON TOPSOIL BORROW (CV)CU YD 570 $30.00 $17,100.00
<br />CONSTRUCTION TOTAL $1,076,590.35
<br />CONTINGENCY TOTAL (10%)$107,659.04
<br />SUBTOTAL TOTAL $1,184,249.39
<br />INDIRECT COST TOTAL (27%)$319,747.33
<br />TOTAL - SURFACE IMPROVEMENTS (RECONSTRUCTION)$1,503,996.72
<br />Opinion of Probable Cost
<br />A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA
<br />B. SANITARY SEWER IMPROVEMENTS - FULL RECONSTRUCTION AREA
<br />K:\010111-000\Quantity\Preliminary\Opinion of Probable Cost KJG - WORKING
|