|
ATTACHMENT E - Hazelnut Park Neighborhood
<br />OPTION 1 - Full Curb and Storm Sewer
<br />2021 PMP - Neighborhood Portion of Project Only
<br />Arden HIlls, Minnesota Assessment Costs Assessment Costs Prior Avenue
<br />Project Number PW-21-0100 Edgewater and
<br />West Jerrold
<br />All Other Streets
<br />(Glenpaul, E Jerrold)
<br />Item No.Item Unit Unit Price Est. Quantity Total Price Total Price Total Price Total Price
<br />2011.601 VIBRATION MONITORING LS 4,000.00 1.00 4,000.00 $1,368 $1,917 714.80$
<br />2021.501 MOBILIZATION LS 132,000.00 1.00 132,000.00 $45,144 $63,268 23,588.40$
<br />2101.502 CLEARING TREE 400.00 12.00 4,800.00 $0 $3,942 857.76$
<br />2101.507 GRUBBING TREE 400.00 12.00 4,800.00 $0 $3,942 857.76$
<br />2101.604 CLEAR AND GRUB BRUSH SQ YD 11.25 1,000.00 11,250.00 $0 $9,240 2,010.38$
<br />2540.602 TEMPORARY MAILBOX BANK EACH 35.00 138.00 4,830.00 $0 $4,830 -$
<br />2540.602 RELOCATE/REINSTALL MAILBOX EACH 135.00 138.00 18,630.00 $0 $18,630 -$
<br />2563.601 TRAFFIC CONTROL LS 15,000.00 1.00 15,000.00 $5,130 $7,190 2,680.50$
<br />SUBTOTAL - GENERAL AND REMOVALS 195,310$ $51,642 $112,958 $30,710
<br />ENG. DESIGN, ADMIN, CONTINGENCY (30%)58,593$ $15,493 $33,888 $9,213
<br />TOTAL - GENERAL AND REMOVALS 253,903$ $67,135 $146,846 $39,922
<br />2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 4.00 700.00 2,800.00 $1,920.00 $880.00 $0.00
<br />2104.505 REMOVE CONCRETE DRIVEWAY APRON SQ YD 10.00 1,128.00 11,280.00 $0.00 $10,080.00 $1,200.00
<br />2104.505 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD 10.00 1,044.00 10,440.00 $0.00 $10,440.00
<br />2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 3.00 17,020.00 51,060.00 $0.00 $37,193.34 $13,866.66
<br />2104.505 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD 6.00 1,044.00 6,264.00 $0.00 $6,264.00
<br />2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT 4.00 400.00 1,600.00 $0.00 $1,320.00 $280.00
<br />2104.523 SALVAGE SIGNS EACH 50.00 20.00 1,000.00 $0.00 $750.00 $250.00
<br />2105.501 COMMON EXCAVATION (EV)(P)CU YD 18.00 11,344.00 204,192.00 $22,212.00 $140,220.00 $41,760.00
<br />2105.507 SUBGRADE EXCAVATION CU YD 13.00 1,000.00 13,000.00 $0.00 $9,469.20 $3,530.80
<br />2105.522 SELECT GRANULAR BORROW (CV)CU YD 25.00 5,685.00 142,125.00 $0.00 $103,375.00 $38,750.00
<br />2105.523 COMMON BORROW (CV)(P) CU YD 2.15 1,000.00 2,150.00 $0.00 $1,566.06 $583.94
<br />2105.543 STABILIZING AGGREGATE TON 39.00 50.00 1,950.00 $0.00 $1,420.38 $529.62
<br />2105.602 POTHOLE EXISTING UTILITIES EACH 535.00 8.00 4,280.00 $0.00 $3,117.55 $1,162.45
<br />2123.501 COMMON LABORERS HOUR 83.00 10.00 830.00 $0.00 $604.57 $225.43
<br />2123.507 3.0 CU YD SHOVEL HOUR 182.00 10.00 1,820.00 $0.00 $1,325.69 $494.31
<br />2123.61 STREET SWEEPER (WITH PICKUP BROOM)HOUR 152.00 15.00 2,280.00 $0.00 $1,660.75 $619.25
<br />2130.501 WATER FOR DUST CONTROL M GALS 34.00 70.00 2,380.00 $809.20 $924.39 $646.41
<br />2211.501 AGGREGATE BASE, CLASS 5 TON 18.00 6251.175 112,521.15 $0.00 $84,454.65 $28,066.50
<br />2232.501 MILL BITUMINOUS SURFACE (3.0")SQ YD 3.10 8,845.00 27,419.50 $27,419.50 $0.00 $0.00
<br />2301.604 PRIVATE DRIVEWAY CONCRETE PAVING SQ YD 68.25 1,044.00 71,253.00 $0.00 $64,127.70 $7,125.30
<br />2331.604
<br />AGGREGATE BASE, CLASS 7, FULL DEPTH
<br />RECYCLED PRODUCTION SQ YD 2.50 8,845.00 22,112.50 $22,112.50 $0.00 $0.00
<br />2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALS 3.50 1,293.05 4,525.68 $1,550.50 $2,166.29 $808.89
<br />2360.501 TYPE SPWEB240C WEARING COURSE MIXTURE TON 65.00 5,630.00 365,950.00 $132,275.00 $168,675.00 $65,000.00
<br />2360.503 3.0 IN. WEARING COURSE MIXTURE FOR DRIVEWAYS SQ YD 30.00 1,044.00 31,320.00 $0.00 $28,188.00 $3,132.00
<br />2521.501
<br />6-INCH CONCRETE WALK - PEDESTRIAN CURB
<br />RAMPS SQ FT 11.75 120.00 1,410.00 $0.00 $1,410.00 $0.00
<br />2531.501 CONCRETE CURB AND GUTTER, DESIGN B618 LIN FT 13.00 8,510.00 110,630.00 $0.00 $79,430.00 $31,200.00
<br />Total Project
<br />Residential Neighborhood
<br />GENERAL AND REMOVAL
<br />STREET IMPROVEMENTS
<br />Page 1 of 4
|