|
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 />Opinion of Probable Cost
<br />A. SURFACE IMPROVEMENTS - FULL RECONSTRUCTION AREA452104.509 REMOVE CASTING EACH 29 $150.00 $4,350.00
<br />46 2104.501 REMOVE SEWER PIPE (SANITARY)LIN FT 60 $6.50 $390.00
<br />47 2105.601 DEWATERING LUMP SUM 1 $2,000.00 $2,000.00
<br />48 2503.602 TEMPORARY BY-PASS PUMPING LUMP SUM 1 $5,000.00 $5,000.00
<br />49 2503.602 CONNECT TO EXISTING SANITARY SEWER EACH 3 $1,250.00 $3,750.00
<br />50 2503.603 8" PVC PIPE SEWER LIN FT 60 $100.00 $6,000.00
<br />51 2503.603 8" CURED-IN-PLACE PIPE SYSTEM LIN FT 640 $35.00 $22,400.00
<br />52 2503.603 12" CURED-IN-PLACE PIPE SYSTEM LIN FT 690 $45.00 $31,050.00
<br />53 2503.603 LATERAL CONNECTION HAT EACH 20 $5,000.00 $100,000.00
<br />54 2506.516 CASTING ASSEMBLY EACH 29 $650.00 $18,850.00
<br />CONSTRUCTION TOTAL $193,790.00
<br />CONTINGENCY TOTAL (10%)$19,379.00
<br />SUBTOTAL TOTAL $213,169.00
<br />INDIRECT COST TOTAL (27%)$57,555.63
<br />TOTAL - SANITARY SEWER IMPROVEMENTS $270,724.63
<br />55 2104.501 REMOVE WATER MAIN LIN FT 4,450 $4.00 $17,800.00
<br />56 2104.501 REMOVE CURB STOP & BOX EACH 71 $125.00 $8,875.00
<br />57 2104.501 REMOVE WATER SERVICE PIPE EACH 2,070 $2.50 $5,175.00
<br />58 2104.509 REMOVE GATE VALVE & BOX EACH 8 $190.00 $1,520.00
<br />59 2104.601 REMOVE HYDRANT EACH 14 $350.00 $4,900.00
<br />60 2104.601 TEMPORARY WATER SERVICE LUMP SUM 1 $25,000.00 $25,000.00
<br />61 2105.601 DEWATERING LUMP SUM 1 $5,000.00 $5,000.00
<br />62 2504.602 CONNECT TO EXISTING WATER SERVICE EACH 71 $500.00 $35,500.00
<br />63 2504.602 CONNECT TO EXISTING WATER MAIN EACH 4 $1,750.00 $7,000.00
<br />64 2504.602 1" CORPORATION STOP EACH 71 $270.00 $19,170.00
<br />65 2504.602 1" CURB STOP & BOX EACH 71 $300.00 $21,300.00
<br />66 2504.602 INSTALL HYDRANT EACH 14 $4,500.00 $63,000.00
<br />67 2504.602 6" GATE VALVE & BOX EACH 14 $2,000.00 $28,000.00
<br />68 2504.602 8" GATE VALVE & BOX EACH 8 $2,800.00 $22,400.00
<br />69 2504.603 1" TYPE PE PIPE LIN FT 2,070 $20.00 $41,400.00
<br />70 2504.603 6" WATERMAIN DUCTILE IRON CL 52 LIN FT 140 $36.00 $5,040.00
<br />71 2504.603 8" PVC WATERMAIN LIN FT 4,450 $45.00 $200,250.00
<br />72 2504.604 4" POLYSTYRENE INSULATION SQ YD 60 $40.00 $2,400.00
<br />73 2504.608 DUCTILE IRON FITTINGS POUND 3,990 $6.00 $23,940.00
<br />122.1977273CONSTRUCTION TOTAL $537,670.00
<br />CONTINGENCY TOTAL (10%)$53,767.00
<br />SUBTOTAL TOTAL $591,437.00
<br />INDIRECT COST TOTAL (27%)$159,687.99
<br />TOTAL - WATER MAIN IMPROVEMENTS $751,124.99
<br />74 2104.501 REMOVE PIPE CULVERTS LIN FT 42 $40.00 $1,680.00
<br />75 2105.501 COMMON EXCAVATION (P)CU YD 402 $25.00 $10,050.00
<br />76 2105.523 COMMON BORROW CU YD 360 $35.00 $12,600.00
<br />77 2105.601 DEWATERING LUMP SUM 1 $5,000.00 $5,000.00
<br />78 2411.507 CONCRETE FLUME EACH 1 $1,000.00 $1,000.00
<br />79 2501.515 24" RC PIPE APRON EACH 4 $1,000.00 $4,000.00
<br />80 2502.541 6" PERF PE PIPE DRAIN LIN FT 3,000 $12.50 $37,500.00
<br />81 2503.511 15" RC PIPE SEWER CLASS V LIN FT 420 $55.00 $23,100.00
<br />82 2503.511 18" RC PIPE SEWER CLASS III LIN FT 2,040 $60.00 $122,400.00
<br />C. WATER MAIN IMPROVEMENTS - FULL RECONSTRUCTION AREA
<br />D. DRAINAGE IMPROVEMENTS - FULL RECONSTRUCTION AREA
<br />K:\010111-000\Quantity\Preliminary\Opinion of Probable Cost KJG - WORKING
|