|
OPINION OF PROBABLE COST
<br />CITY HALL PARKING LOT IMPROVEMENTS
<br />CENTERVILLE, MN
<br />June 16, 2022
<br />ESTIMATED PROJECT COST SUMMARY
<br />SECTION 1 - FULL DEPTH MILL AND PAVE$91,000.00
<br />SECTION 2 - RECONSTRUCT SW QUADRANT$68,000.00
<br />SECTION 3 - CHANNEL GRADING$7,000.00
<br />SECTION 4 - PEDESTRIAN IMPROVEMENTS$10,000.00
<br />TOTAL ESTIMATED PROJECT COSTS$176,000.00
<br />ITEMUNITQTYUNIT PRICECOST
<br />SECTION 1 - FULL DEPTH MILL AND PAVE
<br />MOBILIZATIONLS1$3,000.00$3,000.00
<br />REMOVE BITUMINOUS SURFACE (3.5")SY2700$3.00$8,100.00
<br />BITUMINOUS MATERIAL FOR TACK COATGAL140$3.50$490.00
<br />BITUMINOUS ASPHALT MATERIAL (Non-Wear 2")TON350$80.00$28,000.00
<br />BITUMINOUS ASPHALT MATERIAL (Wear - 1.5")TON250$90.00$22,500.00
<br />SOLID LINE WHITE - EPOXYLF1100$0.75$825.00
<br />SUBTOTAL$62,915.00
<br />20% CONSTRUCTION CONTINGENCY$12,583.00
<br />SUBTOTAL CONSTRUCTION COSTS$75,498.00
<br />20% INDIRECT COSTS$15,099.60
<br />SECTION 1 TOTAL ESTIMATED PROJECT COSTS$90,597.60
<br />SECTION 2 - RECONSTRUCT SW QUADRANT
<br />MOBILIZATIONLS1$2,500.00$2,500.00
<br />REMOVE BITUMINOUS PAVEMENTSY670$5.00$3,350.00
<br />REMOVE AND REPLACE CONCRETE CURB & GUTTERLF210$40.00$8,400.00
<br />COMMON EXCAVATIONCY500$12.00$6,000.00
<br />SELECT GRANULAR BORROWCY250$30.00$7,500.00
<br />CLASS 5 AGGREGATETON330$18.00$5,940.00
<br />BITUMINOUS MATERIAL FOR TACK COATGAL40$3.50$140.00
<br />BITUMINOUS ASPHALT MATERIAL (Non-Wear 2")TON90$80.00$7,200.00
<br />BITUMINOUS ASPHALT MATERIAL (Wear - 1.5")TON65$90.00$5,850.00
<br />SUBTOTAL$46,880.00
<br />20% CONSTRUCTION CONTINGENCY$9,376.00
<br />SUBTOTAL CONSTRUCTION COSTS$56,256.00
<br />20% INDIRECT COSTS$11,251.20
<br />SECTION 2 TOTAL ESTIMATED PROJECT COSTS$67,507.20
<br />SECTION 3 - CHANNEL GRADING
<br />MOBILIZATIONLS1$2,000.00$2,000.00
<br />CHANNEL EXCAVATIONCY30$40.00$1,200.00
<br />RESTORATIONSY100$10.00$1,000.00
<br />SUBTOTAL$4,200.00
<br />20% CONSTRUCTION CONTINGENCY$840.00
<br />SUBTOTAL CONSTRUCTION COSTS$5,040.00
<br />20% INDIRECT COSTS$1,008.00
<br />SECTION 3 TOTAL ESTIMATED PROJECT COSTS$6,048.00
<br />SECTION 4 - PEDESTRIAN IMPROVEMENTS
<br />MOBILIZATIONLS1$2,000.00$2,000.00
<br />REMOVE AND REPLACE CONCRETE CURB & GUTTERLF12$40.00$480.00
<br />REMOVE CONCRETE WALKSF150$3.00$450.00
<br />CLASS 5 AGGREGATETON15$18.00$270.00
<br />4" CONCRETE SIDEWALKSF350$8.00$2,800.00
<br />6" CONCRETE PEDESTRIAN RAMPSF60$14.00$840.00
<br />SUBTOTAL$6,840.00
<br />20% CONSTRUCTION CONTINGENCY$1,368.00
<br />SUBTOTAL CONSTRUCTION COSTS$8,208.00
<br />20% INDIRECT COSTS$1,641.60
<br />SECTION 4 TOTAL ESTIMATED PROJECT COSTS$9,849.60
<br />
<br />
|