|
DATE: March 22, 2024
<br />CSAH 15 (Manning Ave) Cost Estimate
<br />Item#
<br />Description
<br />UNITS
<br />TOTAL
<br />ESTIMATED
<br />QUANTITY
<br />S.A.P. 082-615-048 PARTICIAPATING
<br />CITY OF LAKE ELMO
<br />WEST LAKELAND TOWNSHIP
<br />BAYTOWNTOWNSHIP
<br />QUANTITY
<br />COST
<br />QUANTITY
<br />COST
<br />QUANTITY
<br />COST
<br />QUANTITY
<br />COST
<br />2021.501/00010
<br />MOBILIZATION
<br />LS
<br />1
<br />0.97
<br />$97,000.00
<br />0.01
<br />$1,000.00
<br />0.01
<br />$1,000.00
<br />0.01
<br />$1,000.00
<br />2104.502/01185
<br />REMOVE DELINEATOR / MARKER
<br />EACH
<br />1
<br />1
<br />$50.00
<br />2104.502/01220
<br />REMOVE SIGN
<br />EACH
<br />32
<br />20
<br />$1,000.00
<br />4
<br />$200.00
<br />8
<br />$400.00
<br />2104.502/03300
<br />SALVAGE SIGN
<br />EACH
<br />7
<br />7
<br />$350.00
<br />2104.602/00400
<br />SALVAGE SIGN SPECIAL
<br />EACH
<br />5
<br />5
<br />$150.00
<br />2104.602/00500
<br />SALVAGE SIGN PANEL SPECIAL
<br />EACH
<br />1
<br />1
<br />$30.00
<br />2104.503/00205
<br />SAWING BIT PAVEMENT (FULL DEPTH)
<br />LF
<br />800
<br />800
<br />$1,800.00
<br />2104.504/00080
<br />REMOVE CONCRETE DRIVEWAY PAVEMENT
<br />SY
<br />55
<br />55
<br />$220.00
<br />2104.504/00110
<br />REMOVE BITUMINOUS DRIVEWAY PAVEMENT
<br />SY
<br />1220
<br />1220
<br />$3,660.00
<br />2104.504/00120
<br />REMOVE BITUMINOUS PAVEMENT
<br />SY
<br />1700
<br />1560
<br />$6,240.00
<br />140
<br />$560.00
<br />2104.507/00450
<br />REMOVEAGGREGATE
<br />CY
<br />71110
<br />70300
<br />$281,200.00
<br />810
<br />$3,240.00
<br />2106.507/00010
<br />EXCAVATION - COMMON
<br />C Y
<br />24064
<br />23909
<br />$191,272.00
<br />155
<br />$1,240.00
<br />2106.507/00080
<br />SELECT GRANULAR EMBANKMENT (CV)
<br />CY
<br />4217
<br />4169
<br />$50,028.00
<br />48
<br />$576.00
<br />2106.507/00130
<br />COMMON EMBANKMENT(CV)
<br />CY
<br />4639
<br />4586
<br />$27,516.00
<br />53
<br />$318.00
<br />2118.507/00020
<br />AGGREGATE SURFACING (LV); CLASS 1 MOD
<br />C Y
<br />880
<br />865
<br />$51,900.00
<br />15
<br />$900.00
<br />2211.507/00170
<br />AGGREGATE BASE(CV)CLASS 5
<br />C Y
<br />1400
<br />1320
<br />$39,600.00
<br />80
<br />$2,400.00
<br />2215.504/00010
<br />FULL DEPTH RECLAMATION
<br />SY
<br />71110
<br />71110
<br />$213,330.00
<br />2232.504/00060
<br />MILL BITUMINOUS SURFACE (2.0")
<br />SY
<br />12980
<br />12980
<br />$19,470.00
<br />2331.603/00070
<br />)OINTADHESIVE
<br />LF
<br />14500
<br />14500
<br />$7,250.00
<br />2360.509/23300
<br />TYPESP 12.5 WEARING COURSE MIX(3;C)
<br />TON
<br />17850
<br />17660
<br />$1,289,180.00
<br />190
<br />$13,870.00
<br />2360.509/23305
<br />TYPE SP 12.5 NON WEAR COURSE MIX (3;C)
<br />TON
<br />8180
<br />8085
<br />$646,800.00
<br />95
<br />$7,600.00
<br />2531.504/00060
<br />6" CONCRETE DRIVEWAY PAVEMENT
<br />SY
<br />55
<br />55
<br />$4,950.00
<br />2563.601/00001
<br />TRAFFIC CONTROL SUPERVISOR
<br />LS
<br />1
<br />0.97
<br />$4,850.00
<br />0.01
<br />$50.00
<br />0.01
<br />$50.00
<br />0.01
<br />$50.00
<br />2563.601/00010
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />0.97
<br />$97,000.00
<br />0.01
<br />$1,000.00
<br />0.01
<br />$1,000.00
<br />0.01
<br />$1,000.00
<br />2563,610/00011
<br />FLAGGER
<br />HOUR
<br />500
<br />500
<br />$50,000.00
<br />2563.613/01100
<br />PORTABLE CHANGEABLE MESSAGE SIGN
<br />UDAY
<br />60
<br />60
<br />$6,000.00
<br />2564.602/01515
<br />INSTALLSIGN
<br />EACH
<br />7
<br />7
<br />$350.00
<br />2564.602/01516
<br />INSTALL SIGN SPECIAL
<br />EACH
<br />2
<br />2
<br />$100.00
<br />2564,602/01519
<br />INSTALL SIGN PANEL SPECIAL
<br />EACH
<br />9
<br />9
<br />$450.00
<br />2564.602/02340
<br />DELINEATOR/ MARKER
<br />EACH
<br />7
<br />4
<br />$200.00
<br />3
<br />$150.00
<br />2564.618/00010
<br />SIGN
<br />S F
<br />232
<br />225.75
<br />$5,643.75
<br />6.25
<br />$156.25
<br />2564.602/01903
<br />FURNISH TYPE C SIGN
<br />EACH
<br />21
<br />10
<br />$1,000.00
<br />2
<br />$200.00
<br />5
<br />$500.00
<br />4
<br />$400.00
<br />2573.501/00030
<br />EROSION CONTROL SUPERVISOR
<br />LS
<br />1
<br />0.97
<br />$970.00
<br />0.01
<br />$10.00
<br />0.01
<br />$10.00
<br />0.01
<br />$10.00
<br />2573.503/00023
<br />SILT FENCE; TYPE MS
<br />LF
<br />12000
<br />12000
<br />$120,000.00
<br />2574.505/00020
<br />SOIL BED PREPARATION
<br />ACRE
<br />6
<br />6
<br />$3,000.00
<br />2574.507/00100
<br />COMMON TOPSOIL BORROW
<br />CY
<br />4600
<br />4600
<br />$101,200.00
<br />2575.505/00021
<br />SEEDING
<br />ACRE
<br />6
<br />6
<br />$1,800.00
<br />2575.505/00025
<br />DISKANCHORING
<br />ACRE
<br />6
<br />6
<br />$3,000.00
<br />2575.523/00010
<br />WATER
<br />MGAL
<br />10
<br />10
<br />$2,500.00
<br />2580.503/00010
<br />INTERIM PAVEMENT MARKING
<br />LF
<br />580
<br />580
<br />$290.00
<br />2582.503/40106
<br />6" SOLID LINE MULTI COMP GR IN (WR)
<br />L F
<br />34230
<br />34230
<br />$34,230.00
<br />2582.503/10404
<br />4" DBLE SOLID LINE PAINT
<br />L F
<br />20300
<br />20300
<br />$30,450.00
<br />2582.518/04020
<br />PAVT MSSG PREFTHERMO GR IN
<br />S F
<br />812
<br />812
<br />$3,248.00
<br />2582.503/40124
<br />24" SOLID LINE MULTI COMP GR IN (WR)
<br />L F
<br />2350
<br />23501
<br />$35,250.00
<br />$3,434,377.75 $2,460.00 $34,120.25 $2,460.00
<br />
|