|
OPINION OF PROBABLE COST - ALTERNATIVE NO. 1
<br />Feasibility Study
<br />Snelling Avenue North - County Road E to Highway 51
<br />Arden HIlls, Minnesota
<br />Project Number PW-21-0100
<br />Item No.Item Unit Unit Price Est. Quantity Total Price
<br />1 MOBILIZATION LS -1 115,000.00$
<br />2 TRAFFIC CONTROL LS -1 25,000.00$
<br />SUBTOTAL - GENERAL AND REMOVALS 140,000.00$
<br />ENG. DESIGN, ADMIN, CONTINGENCY (37%)51,800.00$
<br />TOTAL - GENERAL AND REMOVALS 191,800.00$
<br />3 CLEARING ACRE $5,150.00 2.0 10,300.00$
<br />4 SAWING BITUMINOUS PAVEMENT LIN FT $4.00 700 2,800.00$
<br />5 REMOVE BITUMINOUS PAVEMENT SQ YD $3.00 27,300 81,900.00$
<br />6 REMOVE CONCRETE CURB & GUTTER LIN FT $3.50 848 2,968.00$
<br />7 COMMON EXCAVATION CU YD $20.00 10,300 206,000.00$
<br />8 SELECT GRANULAR BORROW CU YD $22.00 5,500 121,000.00$
<br />9 AGGREGATE BASE, CLASS 5 TON $18.00 4,170 75,060.00$
<br />10 BITUMINOUS MATERIAL FOR TACK COAT GAL $3.25 885 2,876.25$
<br />11 TYPE SP 9.5 WEARING COURSE MIXTURE (2,B)TON $85.00 656 55,760.00$
<br />12 TYPE SP 12.5 WEARING COURSE MIXTURE (2,B)TON $70.00 2,150 150,500.00$
<br />13 TYPE SP 12.5 NON-WEARING COURSE MIXTURE (2,B)TON $70.00 1,880 131,600.00$
<br />14 6-INCH CONCRETE WALK - PEDESTRIAN RAMP SQ FT $14.00 2,050 28,700.00$
<br />15 TRUNCATED DOME SQ FT $59.00 160 9,440.00$
<br />16 CONCRETE CURB & GUTTER, DESIGN B618 LIN FT $15.00 5,360 80,400.00$
<br />17 STRIPING & SIGNAGE LS -1 100,000.00$
<br />18 STABILIZED CONSTRUCTION ENTRANCE EACH $2,200.00 2 4,400.00$
<br />19 EROSION CONTROL AND RESTORATION LS -1 200,000.00$
<br />SUBTOTAL - STREET IMPROVEMENTS 1,263,704$
<br />ENG. DESIGN, ADMIN, CONTINGENCY (37%)467,571$
<br />TOTAL - STREET IMPROVEMENTS 1,731,275$
<br />20 REMOVE WATER MAIN LIN FT 7.00$ 3025.00 21,175.00$
<br />21 REMOVE WATER SERVICE PIPE LIN FT 5.00$ 75.00 375.00$
<br />22 REMOVE HYDRANT AND GATE VALVE ASSEMBLY EACH 480.00$ 6.00 2,880.00$
<br />23 REMOVE GATE VALVE & BOX EACH 175.00$ 16.00 2,800.00$
<br />24 REMOVE CURB STOP & BOX EACH 105.00$ 4.00 420.00$
<br />25 2-INCH RIGID INSULATION SQ YD 34.50$ 40.00 1,380.00$
<br />26 SPECIAL SOIL HANDLING FOR CONTAMINATION LS -$ 1.00 12,000.00$
<br />27 INSTALL HYDRANT, GATE VALVE AND 6-INCH DIP CL 52 ASSEMBLY EACH 5,900.00$ 7.00 41,300.00$
<br />28 1" CORPORATION STOP EACH 195.00$ 4.00 780.00$
<br />29 6" GATE VALVE & BOX EACH 2,150.00$ 3.00 6,450.00$
<br />30 8" GATE VALVE & BOX EACH 2,389.00$ 13.00 31,057.00$
<br />31 1" CURB STOP AND BOX EACH 400.00$ 4.00 1,600.00$
<br />32 CONNECT TO EXISTING WATERMAIN EACH 910.00$ 8.00 7,280.00$
<br />33 1" TYPE K COPPER PIPE LIN FT 40.00$ 75.00 3,000.00$
<br />34 DUCTILE IRON FITTINGS - EXPOXY COATED LBS 7.25$ 2170.00 15,732.50$
<br />35 6" WATERMAIN DUCTILE IRON CL 52 LIN FT 50.00$ 2500.00 125,000.00$
<br />36 8" WATERMAIN DUCTILE IRON CL 52 LIN FT 57.00$ 525.00 29,925.00$
<br />SUBTOTAL - WATER SYSTEM 303,155$
<br />ENG. DESIGN, ADMIN, CONTINGENCY (37%)112,167$
<br />TOTAL - WATER SYSTEM 415,322$
<br />Snelling Avenue North
<br />CR E to Hwy 51
<br />MOBILIZATION AND REMOVAL
<br />STREET IMPROVEMENTS
<br />WATER SYSTEM
<br />Page 1 of 2
|