|
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
<br />SECTION 2 -RECONSTRUCT SW QUADRANT
<br />$91,000.00
<br />$68,000.00
<br />SECTION 3 - CHANNEL GRADING
<br />SECTION 4 - PEDESTRIAN IMPROVEMENTS
<br />$7,000.00
<br />$10,000.00
<br />TOTAL ESTIMATED PROJECT COSTS
<br />$176,000.00
<br />ITEM UNIT QTY UNITPRICE COST
<br />SECTION 1-FULL DEPTH MILLAND PAVE
<br />MOBILIZATION
<br />LS 1 $3,000.00
<br />$3,000,00
<br />REMOVE BITUMINOUS SURFACE (3.5")
<br />SY 2700 $3.00
<br />$8,100.00
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL 140 $3.50
<br />$490.00
<br />BITUMINOUS ASPHALT MATERIAL {Non-Wear2")
<br />TON 350 $80.00
<br />$28,000.00
<br />BITUMINOUS ASPHALT MATERIAL {Wear-1.5"►
<br />TON 250 $90.00
<br />$22,500.00
<br />SOLID LINE WHITE - EPDXY
<br />LF 1100 $0.75
<br />$825.00
<br />SUBTOTAL
<br />$62,915.00
<br />20% CONSTRUCTION CONTINGENCY
<br />$12,583.00
<br />SUBTOTAL CONSTRUCTION COSTS
<br />$75,498.00
<br />20%IN DIRECT COSTS
<br />$15,099.60
<br />SECTION 1 TOTAL ESTIMATED PROJECT COSTS
<br />$90,597.60
<br />SECTION 2 - RECONSTRUCT SW QUADRANT
<br />MOBILIZATION
<br />LS 1 $2,500.00
<br />$2,500.00
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY 670 $5.00
<br />$3,350.00
<br />REMOVE AND REPLACE CONCRETE CURB & GUTTEI
<br />LF 210 $40.00
<br />$8,400.00
<br />COMMON EXCAVATION
<br />CY 500 $12.00
<br />$6,000.00
<br />SELECT GRANULAR BORROW
<br />CY 250 $30.0D
<br />$7,500.00
<br />CLASS 5 AGGREGATE
<br />TON 330 $18.00
<br />$5,940.00
<br />BITUMINOUS MATERIAL FOR TACK COAT
<br />GAL 40 $3.50
<br />$140.00
<br />BITUMINOUS ASPHALT MATERIAL (Non -Wear 2")
<br />TON 90 $80.00
<br />$7,200.00
<br />BITUMINOUS ASPHALT MATERIAL (Wear - 1.5")
<br />TON 65 $90,00
<br />$5,850.00
<br />_
<br />SUBTOTAL
<br />$46,980.00
<br />20% CONSTRUCTION CONTINGENCY
<br />$9,376.00
<br />SUBTOTAL CONSTRUCTION COSTS
<br />$56,256.00
<br />20%INDIRECT COSTS
<br />$11,251.20
<br />SECTION 2 TOTAL ESTIMATED PROJECT COSTS
<br />$67,507.20
<br />SECTION 3 -CHANNEL GRADING
<br />MOBILIZATION
<br />LS 1 $2,000.00
<br />$2,000.00
<br />CHANNEL EXCAVATION
<br />CY 30 $40.00
<br />$1,200.00
<br />RESTORATION
<br />SY 100 $10.00
<br />$1,000.00
<br />SUBTOTAL
<br />$4,200.00
<br />20%CONSTRUCTION CONTINGENCY
<br />$840.00
<br />SUBTOTAL CONSTRUCTION COSTS
<br />$5,040.00
<br />20% INDIRECT COSTS
<br />$1,008.00
<br />SECTION 3 TOTAL ESTIMATED PROJECT COSTS
<br />$6,048.00
<br />SECTION 4 - PEDESTRIAN IMPROVEMENTS
<br />MOBILIZATION
<br />LS 1 $2,000.00
<br />$2,000.00
<br />REMOVE AND REPLACE CONCRETE CURB & GUTTEI
<br />LF 12 $40.00
<br />$480.00
<br />REMOVE CONCRETE WALK
<br />SF 150 $3.00
<br />$450.00
<br />CLASS 5 AGGREGATE
<br />TON 15 $18.00
<br />$270.00
<br />4" CONCRETE SIDEWALK
<br />SF 350 $8.00
<br />$2,800.00
<br />6" CONCRETE PEDESTRIAN RAMP
<br />SF 60 $14.00
<br />$840.00
<br />SUBTOTAL
<br />$6,840.00
<br />20% CONSTRUCTION CONTINGENCY
<br />$1,368.00
<br />SUBTOTAL CONSTRUCTION COSTS
<br />$8,208.00
<br />20% INDIRECT COSTS
<br />$1,641.60
<br />SECTION 4 TOTAL ESTIMATED PROJECT COSTS
<br />$9,849.60
<br />
|