|
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 AREA832503.511 24" RC PIPE SEWER CLASS III LIN FT 600 $70.00 $42,000.00
<br />84 2503.602 CONNECT TO EXISTING STORM SEWER EACH 3 $1,200.00 $3,600.00
<br />85 2503.602 6" CLEAN-OUT ASSEMBLY EACH 60 $300.00 $18,000.00
<br />86 2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LIN FT 160 $400.00 $64,000.00
<br />87 2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN SPECIAL 1 (2'X3')EACH 1 $2,200.00 $2,200.00
<br />88 2506.502 18" NYLOPLAST DRAIN BASIN EACH 2 $1,500.00 $3,000.00
<br />89 2506.502 18" NYLOPLAST INLINE BASIN EACH 2 $1,000.00 $2,000.00
<br />90 2506.502 12" NYLOPLAST STANDARD GRATE CASTING EACH 4 $1,000.00 $4,000.00
<br />91 2506.516 CASTING ASSEMBLY EACH 33 $600.00 $19,800.00
<br />92 2511.501 RANDOM RIPRAP CLASS III CU YD 20 $80.00 $1,600.00
<br />93 2575.523 EROSION CONTROL BLANKET SQ YD 572 $3.50 $2,002.00
<br />CONSTRUCTION TOTAL $379,532.00
<br />CONTINGENCY TOTAL (10%)$37,953.20
<br />SUBTOTAL TOTAL $417,485.20
<br />INDIRECT COST TOTAL (27%)$112,721.00
<br />TOTAL - DRAINAGE IMPROVEMENTS $530,206.20
<br />45 2021.501 MOBILIZATION LUMP SUM 1 $8,356.00 $8,356.00
<br />46 2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 330 $4.00 $1,320.00
<br />47 2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 0 $2.75 $0.00
<br />48 2104.509 REMOVE SIGN EACH 4 $35.00 $140.00
<br />49 2104.509 REMOVE CASTING EACH 8 $150.00 $1,200.00
<br />50 2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT 210 $4.00 $840.00
<br />51 2104.602 SALVAGE AND REINSTALL MAILBOX EACH 5 $100.00 $500.00
<br />52 2123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR 20 $120.00 $2,400.00
<br />53 2130.501 WATER (DUST CONTROL)MGAL 30 $45.00 $1,350.00
<br />54 2130.501 WATER (TURF ESTABLISHMENT)MGAL 10 $45.00 $450.00
<br />55 2215.501 FULL DEPTH RECLAMATION S Y 7,300 $4.50 $32,850.00
<br />56 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 370 $3.00 $1,110.00
<br />57 2360.501 TYPE SP 9.5 WEARING COURSE MIX (2,B)TON 620 $60.00 $37,200.00
<br />58 2360.502 TYPE SP 12.5 NON WEAR COURSE MIX (2,B)TON 830 $58.00 $48,140.00
<br />59 2504.602 ADJUST VALVE BOX - WATER EACH 6 $250.00 $1,500.00
<br />60 2506.521 CASTING ASSEMBLY EACH 8 $350.00 $2,800.00
<br />61 2531.501 CONCRETE CURB & GUTTER DESIGN B618 LIN FT 330 $13.00 $4,290.00
<br />62 2563.601 TRAFFIC CONTROL LUMP SUM 1 $3,750.00 $3,750.00
<br />63 2564.653 SIGN PANELS TYPE C EACH 8 $55.00 $440.00
<br />64 2573.502 SILT FENCE, TYPE MACHINE SLICED LIN FT 290 $3.00 $870.00
<br />65 2575.505 SODDING TYPE LAWN SQ YD 100 $6.00 $600.00
<br />66 2573.530 STORM DRAIN INLET PROTECTION EACH 12 $150.00 $1,800.00
<br />67 2573.535 STABILIZED CONSTRUCTION EXIT EACH 3 $750.00 $2,250.00
<br />68 2573.603 BIOROLL LIN FT 720 $3.50 $2,520.00
<br />69 2574.525 COMMON TOPSOIL BORROW (CV)CU YD 10 $30.00 $300.00
<br />CONSTRUCTION TOTAL $156,976.00
<br />CONTINGENCY TOTAL (10%)$15,697.60
<br />SUBTOTAL TOTAL $172,673.60
<br />INDIRECT COST TOTAL (27%)$46,621.87
<br />TOTAL - SURFACE IMPROVEMENTS (RECONSTRUCTION)$219,295.47
<br />70 2506.516 CASTING ASSEMBLY EACH 10 $600.00 $6,000.00
<br />71 2506.602 RECONSTRUCT DRAINAGE STRUCTURE EACH 10 $1,250.00 $12,500.00
<br />F. DRAINAGE IMPROVEMENTS - RECLAMATION AREA
<br />E. SURFACE IMPROVEMENTS - RECLAMATION AREA
<br />K:\010111-000\Quantity\Preliminary\Opinion of Probable Cost KJG - WORKING
|