|
� Opinion of Probable Cost
<br /> Project: Watertown Road Improvement Project(Prelimmary)
<br /> Project Locatiar: City of Long Lake&Orono
<br /> WSB Pro'ect No.• TBD
<br /> En neers Estimate Ci S lit
<br /> Item MnDOT pescript�on Unit Unit Price Estimated Estimated Long Iake Oron�o
<br /> No. S cificahon No. Total anti Total Cost 70.5/0 29.5/o
<br /> F.Trail Im rovements
<br /> 78 2021.501 MOBILIZAT�ON LUMPSUM $5,00000 1.00 $5,00000 $3,52500 $1,475.00
<br /> 79 2101.502 CLEARING TREE $350.0 30 $10,500.00 $7,402.50 $3,097.50
<br /> 80 2101.507 GRUBBING TREE $3500 30 $70,50000 $7,402.50 $3,097.50
<br /> 81 2105.601 SITE GRADING L.SUM $3,500 1 $3,50000 $2,467.50 $1,032.50
<br /> 82 2521.511 2.5"BITUMINOUS TRAIL S�YD $22. 2,400 $52,800.00 $37,224.00 $15,576.00
<br /> 63 2531 602 PEDESTRINA CURB RAMP EACH $800 7 $5,600 00 $3,948.00 $1,652.00
<br /> 84 2531.618 TRUNCATED DOMES S�FT $50 140 $7,000 00 $4,935.00 $2,065.00
<br /> 85 2582 503 CROSSWALK MARKING-EPDXY SQ FT $120. 400 $1,440.00 $1,015.20 $424.80
<br /> 86 2506.602 SEEDING INCLUDING TOPSOIL&FERT ACRE $3 500 2 $7 000 00 4 935 00 $2 065.00
<br /> Sub Totai: $103,340.00 $72,854.70 $30,485.30
<br /> 15%Con6ngency $15,501.00 $10,92821 $4,572.80
<br /> Sub Total(Construction): $118,841.00 $83,762.91 $35,058 10
<br /> 28%Indirect: $33,275.48 $23,459.21 $9,816.27
<br /> TOTAL: $152,116.48 $707,242.12 544,874.36
<br /> ROADWAY RECONSTRUCTION(STREET&STORM): 5955,591.98 5772,960.16 5252,979.98
<br /> ROADWAY RECONSTRUCTION(STREET 6 FULL UTILITIES): 51,487,462.38 51,244.830.56 5252,979.98
<br /> ROADWAY RECONSTRUCTION(STREET,UTI�ITIES,8 TRAIL): 51,639,578.86 51,352,072.68 5297,854.
<br /> ROADWAY RECONSTRUCTION(STREET 8 FULL UTILITIES WITHOUT CURB): 51,233,295.98 51,035,133.52 5198,162.46
<br />
|