|
Opinion of Probable Cost
<br /> Project• Wa[ertown Road Improvement Project(Preliminary)
<br /> Project Locahon.• City of Long Lake&Orono
<br /> WSB Pro'ec!No: TBD
<br /> En neers Estimabe Ci llt
<br /> Item MnDOT Descriphon Umt Unrt Price Estimated Estimated Long Lake Oro 00
<br /> No. S cification No. Total uanti Total Cost 70 5/0 29.5/o
<br /> A. Surface Im rovements
<br /> 1 2021.501 MOBILIZATION LUMP SUM $50,000.0 1.00 $50,000.00 $35,250.00 $14,750.00
<br /> 2 2101.502 CLEARING TREE $350.00 10 $3,500.00 $3,50000 $0.00
<br /> 3 2101.507 GRUBBING TREE $350.0 10 $3,500.00 $3,500.00 $000
<br /> 4 2104 501 REMOVE CONCRETE CURB&GUTTER LIN FT $4 100 $400 00 $400.00 $0.00
<br /> 5 2104.505 REMOVE BITUMINOUS PAVEMENT(FULL DEPTH) S�YD $2.50 6,000 $15,000 00 $10,575.00 $4,425 00
<br /> 6 2104.523 SALVAGE AND REINSTALL STREET S�GN EACH $150.0 6 $900 00 $900.00 $0 00
<br /> 7 2104.513 SAWING BITUMINOUS PAVEMENT(FULL DEPTH) LIN FT $3.00 1,200 $3,599 33 $3,599.33 $0.00
<br /> 8 2104 602 SALVAGE AND REINSTALL LANDSCAPING STRUCTURES LUMP SUM $2,500 00 1 $2,500 00 $1,762 50 $737 50
<br /> 9 2104.602 SALVAGE AND REINSTALL MAILBOX 8 MAILBOX SUPPORT EACH $100.00 20 $2,000.00 $1,700 00 $300 00
<br /> 10 2105.507 COMMON EXCAVATION CU YD $10.00 3,500 $35,000.00 $24,675.00 $10,325 00
<br /> 11 2105.501 COMMONBORROW CUYD $1300 1,000 $13,000.00 $9,16500 $3,835.00
<br /> 12 2105.507 SUBGRADE EXCAVATION CU YD $9.00 1,000 $9,000.00 $6,345 00 $2,655.00
<br /> 13 2105.522 SELECT GRANULAR BORROW(CV) CU YD $15. 4,500 $67,500 00 $47,587.50 $19,912 50
<br /> 14 2105.525 TOPSOILBORROW CUYD $20. 500 $10,00000 $7,050.00 $2,95000
<br /> 15 2105.601 DEWATERING LUMP SUM $2,000. 1 $2,000 00 $2,000.00 $0 00
<br /> 16 2105.604 GEOTEXTILE FABRIC TYPE V S�YD $2 2,700 $6,750.00 $4,758.75 $1,991 25
<br /> 17 2112 501 SUBGRADE PREPARATION STA $150 00 22 $3,300.00 $2,326.W $973 50
<br /> 18 2211 501 AGGREGATE BASE CLASS 5 TON $14 00 2,700 $37,800 00 $26,649 00 $11,151 00
<br /> 19 2531 601 8"THICK CONRETE DRIVEWAY APRON S�YD $40 00 160 $6,400 00 $6,400 00 $0 00
<br /> 20 2357 502 BITUMINOUS MATERIAL FOR TACK COAT GALLON $3.50 600 $2,100.00 $1,480 50 $619.50
<br /> 21 2360 501 TYPE SP 12.5 WEARING COURSE MIX(2,C) TON $68 00 780 $53,040.00 $37,393 20 $15,646 80
<br /> 22 2360502 TYPE SP 12.5 NON WEAR COURSE MIX(2,C) TON $66 0 780 $51,480.00 $36,29340 $15,186.60
<br /> 23 2360 503 3"THICK TYPE SP 9 S WEARING COURSE MIX DRIVEWAY PAVEMENT S�YD $25 200 $5,000 00 $3,525 00 $1,475.00
<br /> 24 2505601 UTILITYCOORDINATION LUMPSUM $2,000. 1 $2,000.00 $1,41000 $59000
<br /> 25 2531.501 CONCRETE CURB&GUTTER,DESIGN 8618 LiN FT $11. 5,000 $57,500.00 $40,537.50 $16,962 50
<br /> 26 2540.602 MAIL BOX(TEMPORARY) EACH $20.0 20 $400.00 $340.00 $60 00
<br /> 27 2563601 TRAFFICCONTROL LUMPSUM $5,0000 1 $5,000.00 $3,52500 $1,475.00
<br /> 28 2573530 CULVERTPROTECTION EACH $25000 6 $1,500.00 $1,05750 $442.50
<br /> 29 2573 540 SILT FENCE TYPE MACHINE SLICED LIN FT $4 00 2,200 $8,800.00 $6,204� $2,596.00
<br /> 30 2573.602 TEMPORARY ROCK CONSTRUCTION ENTRANCE EACH $1,000 00 6 $6,000.00 $4,230 00 $1,770.00
<br /> 31 2575.501 SEEDING AND MULCHING ACRE $3,500.00 2 $7,000.00 $4,935 00 $2,065.00
<br /> 32 2575.501 TEMPORARY SEEDING ACRE $1,000.0 1.0 $1,000.00 $705.00 $295.00
<br /> 33 2564.637 INSTALL SIGN EACH $150.0 10.0 $1 500 00 $1 500.00 $0.00
<br /> Sub Total: $474,469 33 $341,279.68 $133,189.65
<br /> 15%Conungency $71,170.40 $51,191.95 $19,978.45
<br /> Sub Total(Conswction): $545,639 73 $392,471.64 $153,168.10
<br /> 28%Indvect $152,779.13 $109,892.06 $42,887.07
<br /> ' TOTAL: 5698,418. 5502,363.69 5196,055.16
<br /> B. Sanita Im rovements
<br /> 34 2104 501 REMOVE SEWER PIPE(SANITARY) LIN FT $4 00 1,600 $6,400.00 $6,400 00 $0.0
<br /> 35 2104 501 REMOVE PIPE(SANITARY SERVICE) LIN FT $6 00 600 $3,600.00 $3,600 00 $0 00
<br /> 36 2014.509 REMOVE SANITARY SEWER MANHOLE EACH $500 10 $5,000.00 $5,000.00 $0.00
<br /> 37 2503.601 BY-PASS PUMPING LUMP SUM $3,500.0 1 $3,500.00 $3,500.00 $0 00
<br /> 38 2503 511 8"PVC SDR 35 SANITARY SEWER PIPE LIN Ff $32 0 1,600 $51,200.00 $51,200.00 $0.00
<br /> 39 2503.511 6"PVC SANITARY SEWER SERVICE PIPE LIN FT $30.0 600 $18,000.00 $18,000.00 $0.00
<br /> 40 2503 602 8"x 4"PVC WYE EACH $400.00 20 $8,000 00 $8,000.00 $0.00
<br /> 41 2503.602 6"SANITARY SERVICE CLEAN OUT EACH $500.00 20 $10,000 00 $10,000.00 $0.00
<br /> 42 2503.602 CONNECTTOEXISTINGSANITARYSEWER EACH $1,500.00 5 $7,50000 $7,500.00 $0.00
<br /> 43 2503.602 RECONNECT TO EXISTING SANITARY SEWER SERVICE EACH $300 00 20 $6,0�.00 $6,000.00 $0.00
<br /> 44 2503.602 SANITARY SEWER MANHOLE CASTING EACH $700. 10 $7,000.00 $7,000.00 $0.00
<br /> 45 2506.501 SANITARY SEWER MANHOLE LIN FT $190. 240 $45,600 00 $45,600.00 $0.00
<br /> 46 2506.602 CHIMNEY SEAL EACH $250 10 $2 500.00 $2 500.00 $0.00
<br /> Sub Total: $174,300.00 $174,300 00 $0.00
<br /> 15%Contingency: $26,145 00 $26,145 00 $0.00
<br /> Sub Total(Construction): $200,445.00 $200,445 00 $0.00
<br /> 28%Indirect: $56,124.60 $56,12460 $0.00
<br /> TOTAL: 5256,569.60 5256,569.60 50.00
<br />
|