|
OPINION OF PROBABLE COST - ALTERNATIVE NO. 2
<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 Est. Quantity Total Price Est. Quantity Total Price
<br />2021.501 MOBILIZATION LS 40,000.00 0.86 34,400.00 0.06 2,064.00 0.08 165.12
<br />2563.601 TRAFFIC CONTROL LS 28,000.00 0.85 23,800.00 0.06 1,680.00 0.08 2,240.00
<br />SUBTOTAL - MOBILIZATION AND TRAFFIC 58,200$ 3,744$ 2,405$
<br />ENG. DESIGN, ADMIN, CONTINGENCY (37%)21,534$ 1,385$ 890$
<br />TOTAL - MOBILIZATION AND TRAFFIC 79,734$ 5,129$ 3,295$
<br />2104.501 REMOVE CONCRETE CURB AND GUTTER LIN FT 5.00 250.00 1,250.00 130.00 650.00 0.00 0.00
<br />2104.505 REMOVE BITUMINOUS PAVEMENT SQ YD 3.25 0.00 0.00 400.00 1,300.00 0.00 0.00
<br />2104.513 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LIN FT 4.00 700.00 2,800.00 30.00 120.00 0.00 0.00
<br />2105.501 COMMON EXCAVATION (EV)(P)CU YD 20.00 2,300.00 46,000.00 300.00 6,000.00 200.00 4,000.00
<br />2105.522 SELECT GRANULAR BORROW (CV)CU YD 28.00 100.00 2,800.00 270.00 7,560.00 10.00 280.00
<br />2105.602 POTHOLE EXISTING UTILITIES EACH 535.00 5.00 2,675.00 1.00 535.00 0.00 0.00
<br />2123.501 COMMON LABORERS HOUR 83.00 15.00 1,245.00 4.00 332.00 0.00 0.00
<br />2123.507 3.0 CU YD SHOVEL HOUR 182.00 15.00 2,730.00 4.00 728.00 0.00 0.00
<br />2123.61 STREET SWEEPER (WITH PICKUP BROOM)HOUR 155.00 40.00 6,200.00 6.00 930.00 0.00 0.00
<br />2130.501 WATER FOR DUST CONTROL M GALS 34.00 100.00 3,400.00 10.00 340.00 10.00 340.00
<br />2211.501 AGGREGATE BASE, CLASS 5 TON 20.00 500 10,000.00 180 3,600.00 300 6,000.00
<br />2331.604
<br />AGGREGATE BASE, CLASS 7, FULL DEPTH
<br />RECYCLED PRODUCTION SQ YD 2.55 18,250.00 46,537.50 0.00 0.00 1,800.00 4,590.00
<br />2357.502 BITUMINOUS MATERIAL FOR TACK COAT GALS 3.25 925.00 3,006.25 25.00 81.25 85.00 276.25
<br />2360.501 TYPE SPWEB240C WEARING COURSE MIXTURE TON 70.00 4,350.00 304,500.00 95.00 6,650.00 400.00 28,000.00
<br />2531.501
<br />CONCRETE CURB AND GUTTER, DESIGN B618 -
<br />HAND FORM LIN FT 30.00 250.00 7,500.00 130.00 3,900.00 0.00 0.00
<br />2554.602 GUARD RAIL END TREATMENT EACH 3,000.00 4.00 12,000.00 0.00 0.00 0.00 0.00
<br />2554.602 GUARD RAIL LIN FT 70.00 400.00 28,000.00 0.00 0.00 0.00 0.00
<br />2232.602 MILLED RUMBLE STRIPS LIN FT 1.00 8,200.00 8,200.00 0.00 0.00 0.00 0.00
<br />2564.602 INSTALL SIGN EACH 250.00 25.00 6,250.00 0.00 0.00 0.00 0.00
<br />2564.602 F&I SPEED DISPLAY SIGN EACH 10,000.00 2.00 20,000.00 0.00 0.00 0.00 0.00
<br />2582.502 4" SOLID LINE - PAINT LIN FT 2.25 8,200.00 18,450.00 0.00 0.00 0.00 0.00
<br />2582.502 4" DOUBLE YELLOW - PAINT LIN FT 2.25 4,100.00 9,225.00 0.00 0.00 0.00 0.00
<br />2582.502 24" STOP LINE - PAINT LIN FT 14.00 50.00 700.00 0.00 0.00 0.00 0.00
<br />SUBTOTAL - STREET IMPROVEMENTS 543,469$ 32,726$ 43,486$
<br />ENG. DESIGN, ADMIN, CONTINGENCY (37%)201,083$ 12,109$ 16,090$
<br />TOTAL - STREET IMPROVEMENTS 744,552$ 44,835$ 59,576$
<br />Bussard Ct
<br />Pavement Reconstruction
<br />Cummings Lane
<br />FDR
<br />Snelling Avenue North
<br />CR E to Hwy 51
<br />MOBILIZATION AND REMOVAL
<br />STREET IMPROVEMENTS
<br />Page 1 of 3
|