|
OPINION OF PROBABLE COST
<br />2019 Street Improvements
<br />City of Elk River, MN
<br />BMI Project No. R12.117280
<br />DATE: 12/28/2018
<br />ITEM
<br />NO. ITEM QTY UNIT UNIT PRICE TOTAL
<br />1 MOBILIZATION 1 LS $205,000.00 $205,000.00
<br />2 TRAFFIC CONTROL 1 LS $20,500.00 $20,500.00
<br />3 REMOVE & REPLACE CONCRETE CURB & GUTTER 1,660 LF $35.00 $58,100.00
<br />4 REMOVE & REPLACE BITUMINOUS CURB & GUTTER 640 LF $20.00 $12,800.00
<br />5 REMOVE BITUMINOUS CURB & GUTTER 480 LF $10.00 $4,800.00
<br />6 SUBGRADE EXCAVATION 2,150 CY $15.00 $32,250.00
<br />7 SELECT GRANULAR BORROW 2,150 CY $15.00 $32,250.00
<br />8 AGGREGATE SURFACING CLASS 2 455 CY $35.00 $15,925.00
<br />9 SALVAGE RECLAIM TO STOCKPILE 3,096 CY $10.00 $30,960.00
<br />10 FULL DEPTH RECLAMATION 29,030 SY $4.50 $130,635.00
<br />11 BITUMINOUS ROADWAY PATCH 8,168 SY $40.00 $326,720.00
<br />12 BITUMINOUS DRIVEWAY PATCH 187 SY $25.00 $4,662.50
<br />13 CONCRETE DRIVEWAY PATCH 60 SY $65.00 $3,900.00
<br />14 1.5" BITUMINOUS MILL 2,110 SY $3.00 $6,330.00
<br />15 1.5" BITUMINOUS TAPER MILL 104,437 LF $2.00 $208,874.00
<br />16 BITUMINOUS SURFACE REPAIR MIXTURE 300 TON $100.00 $30,000.00
<br />17 TYPE 9.5 WEARING COURSE MIXTURE (SPWEA240C)20,120 TON $85.00 $1,710,200.00
<br />18 TYPE 12.5 NON WEARING COURSE MIXTURE (SPWEB230B)3,415 TON $80.00 $273,200.00
<br />19 CONCRETE CURB & GUTTER (DES. B618) 480 LF $25.00 $12,000.00
<br />20 PEDESTRIAN CURB RAMPS 22 EA $2,500.00 $55,000.00
<br />21 ADJUST FRAME & RING CASTING 148 EA $250.00 $37,000.00
<br />22 ADJUST FRAME & RING CASTING (CATCH BASIN)38 EA $400.00 $15,200.00
<br />23 ADJUST GATE VALVE 70 EA $200.00 $14,000.00
<br />24 CULVERT REPLACEMENT 6 EA $6,000.00 $36,000.00
<br />25 CONSTRUCT DRAINAGE STRUCTURE 1 EA $2,500.00 $2,500.00
<br />26 12" RC PIPE - STORM SEWER 40 LF $40.00 $1,600.00
<br />27 CASTING (CATCH BASIN) 1 EA $650.00 $650.00
<br />28 CONNECT TO EXISTING STORM SEWER 2 EA $1,000.00 $2,000.00
<br />29 RELOCATE MAILBOXES 29 EA $200.00 $5,800.00
<br />30 SEEDING (HYDROMULCH, SEED MIX, & FERTILIZER) 14,270 SY $1.50 $21,405.00
<br />31 TOPSOIL BORROW 1,575 CY $60.00 $94,500.00
<br />32 4" SOLID LINE PAINT - EPOXY 16,663 LF $1.50 $24,994.50
<br />33 4" BROKEN LINE PAINT 570 LF $1.50 $855.00
<br />34 24" SOLID LINE PAINT 435 LF $8.00 $3,480.00
<br />35 PAVEMENT MESSAGE (LANE DIRECTION ARROWS) 36 EA $100.00 $3,600.00
<br />36 CROSSWALK BLOCKS - EPOXY 1,908 SF $4.00 $7,632.00
<br />ESTIMATED CONSTRUCTION COST $3,445,323.00
<br />5% CONTINGENCIES $172,266.15
<br />CONSTRUCTION SUBTOTAL $3,617,589.15
<br />ENGINEERING & ADMINISTRATIVE $140,116.00
<br />TOTAL $3,757,705.15
|