|
OPINION OF PROBABLE COST
<br />CSAH 83 (ARMSTRONG BLVD) AT SUNWOOD DR
<br />WSB Project: CSAH 83 at Sunwood Dr
<br />Project Location: Ramsey, MN
<br />WSB Project No: 01973-010
<br />ITEM
<br />NUMBER
<br />DESCRIPTION
<br />UNIT
<br />Unit
<br />Price
<br />PROJECT
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />Estimated
<br />Cost
<br />Surface Improvements
<br />2021.501
<br />MOBILIZATION
<br />LUMP SUM
<br />$75,000.00
<br />1
<br />$75,000.00
<br />2031.501
<br />FIELD OFFICE TYPE D-MODIFIED
<br />EACH
<br />$16,000.00
<br />1
<br />$16,000.00
<br />2104.501
<br />REMOVE SEWER PIPE (STORM)
<br />LIN FT
<br />$8.00
<br />200
<br />$1,600.00
<br />2104.505
<br />REMOVE BITUMINOUS PAVEMENT
<br />SQ YD
<br />$3.00
<br />5150
<br />$15,450.00
<br />2104.509
<br />REMOVE SIGN TYPE C
<br />EACH
<br />$40.00
<br />16
<br />$640.00
<br />2104.513
<br />SAWING BIT PAVEMENT (FULL DEPTH)
<br />LIN FT
<br />$2.75
<br />345
<br />$948.75
<br />2105.522
<br />SELECT GRANULAR BORROW (CV)
<br />CU YD
<br />$11.60
<br />5123
<br />$59,426.80
<br />2105.526
<br />SELECT TOPSOIL BORROW (LV)
<br />CU YD
<br />$16.00
<br />931
<br />$14,896.00
<br />2106.607
<br />EXCAVATION - COMMON (P)
<br />CU YD
<br />$4.50
<br />2612
<br />$11,754.00
<br />2106.607
<br />EXCAVATION - SUBGRADE (P)
<br />CU YD
<br />$6.00
<br />5123
<br />$30,738.00
<br />2106.607
<br />COMMON EMBANKMENT (CV) (P)
<br />CU YD
<br />$4.50
<br />18080
<br />$81,360.00
<br />2123.610
<br />STREET SWEEPER (WITH PICKUP BROOM)
<br />HOUR
<br />$120.00
<br />40
<br />$4,800.00
<br />2130.501
<br />WATER
<br />M GALLONS
<br />$26.00
<br />100
<br />$2,600.00
<br />2211.503
<br />AGGREGATE BASE (CV) CLASS 5
<br />CU YD
<br />$22.00
<br />2907
<br />$63,954.00
<br />2360.501
<br />TYPE SP 12.5 WEARING COURSE MIXTURE (3,C)
<br />TON
<br />$65.00
<br />2255
<br />$146,575.00
<br />2360.502
<br />TYPE SP 12.5 NON WEARING COURSE MIXTURE (3,B)
<br />TON
<br />$63.00
<br />1510
<br />$95,130.00
<br />2521.501
<br />4" CONCRETE WALK
<br />SQ FT
<br />$3.50
<br />8335
<br />$29,172.50
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B618
<br />LIN FT
<br />$11.40
<br />645
<br />$7,353.00
<br />2531.501
<br />CONCRETE CURB & GUTTER DESIGN B624
<br />LIN FT
<br />$14.00
<br />1075
<br />$15,050.00
<br />2531.618
<br />TRUNCATED DOMES
<br />SQ FT
<br />$60.00
<br />32
<br />$1,920.00
<br />2545.509
<br />Lighting
<br />LUMP SUM
<br />$10,000.00
<br />1
<br />$10,000.00
<br />2563.601
<br />TRAFFIC CONTROL
<br />LUMP SUM
<br />$75,000.00
<br />1
<br />$75,000.00
<br />2564.531
<br />SIGN PANELS TYPE C
<br />SQ FT
<br />$40.00
<br />156.5
<br />$6,260.00
<br />2564.537
<br />INSTALL SIGN TYPE SPECIAL
<br />EACH
<br />$130.00
<br />2
<br />$260.00
<br />2565.511
<br />TRAFFIC CONTROL SIGNAL SYSTEM A
<br />SIG SYS
<br />$275,000.00
<br />1
<br />$275,000.00
<br />2565.601
<br />EMERGENCY VEHICLE PREEMPTION SYS A
<br />LUMP SUM
<br />$5,200.00
<br />1
<br />$5,200.00
<br />2565.601
<br />TRAFFIC CONTROL INTERCONNECTION
<br />LUMP SUM
<br />$12,000.00
<br />1
<br />$12,000.00
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />SQ YD
<br />$2.00
<br />7206.1
<br />$14,412.20
<br />2575.501
<br />SEEDING
<br />ACRE
<br />$300.00
<br />1.49
<br />$447.00
<br />2575.505
<br />SODDING TYPE LAWN
<br />SQ YD
<br />$2.66
<br />920
<br />$2,447.20
<br />2575.523
<br />EROSION CONTROL BLANKETS CATEGORY 3
<br />SQ YD
<br />$2.00
<br />3581.6
<br />$7,163.20
<br />2582.501
<br />PAVT MSSG (LT ARROW) POLY PREF-GR IN
<br />EACH
<br />$450.00
<br />8
<br />$3,600.00
<br />2582.501
<br />PAVT MSSG (RT ARROW) POLY PREF-GR IN
<br />EACH
<br />$450.00
<br />7
<br />$3,150.00
<br />2582.502
<br />4" SOLID LINE WHITE -EPDXY
<br />LIN FT
<br />$0.35
<br />2745
<br />$960.75
<br />2582.502
<br />4" BROKEN LINE WHITE -EPDXY
<br />LIN FT
<br />$0.30
<br />420
<br />$126.00
<br />2582.502
<br />24" STOP LINE WHITE -EPDXY
<br />LIN FT
<br />$7.00
<br />195
<br />$1,365.00
<br />2582.502
<br />4" DOUBLE SOLID LINE YELLOW -EPDXY
<br />LIN FT
<br />$0.70
<br />855
<br />$598.50
<br />2582.503
<br />CROSSWALK MARKING- POLY PREFORM (GR IN)
<br />SQ FT
<br />$15.00
<br />306
<br />$4,590.00
<br />Total Street Improvements
<br />$1,096,947.90
<br />plus 10% Contingencies
<br />$109,694.79
<br />Total Street Improvement Construction Cost
<br />$1,206,642.69
<br />plus 21%Admin, Legal Etc
<br />$253,394.96
<br />Total Street Improvement Cost
<br />$1,460,037.65
<br />Preliminary Cost Estimate - Armstrong at Sunwood Report - 12-8.xls 1 12/8/2011
<br />
|