|
Reconstruction of Dysprosium Street
<br />Distribution of Costs
<br />Storm Sewer Pavement Sidewalk C & G
<br />Item
<br />Mobilization $ 632 $ 3,109 $ 2,596 $ 1,398 $ 2,264
<br />Traffic Control $ 948 $ 4,664 $ 3,894 $ 2,098 $ 3,396
<br />Remove C & G $ - $ $ $ 7,388 $
<br />Remove RCP $ 850 $ $ $ $
<br />Remove Storm Water Structure $ 2,400 $ - $ $ $
<br />Reclaim bit and class 5 $ - $ 14,860 $ $ $
<br />Prepare road base $ $ 4,550 $ $ $
<br />Sawcut Bituminous $ - $ 750 $ $ $
<br />6618 Conc. Curb & Gutter $ $ $ $ 59,100 $
<br />Choker $ $ $ $ 2,400 $
<br />Concrete Sidewalk $ - $ $ 85,520 $ - $
<br />Concrete Driveway apron $ $ $ 21,275 $ - $
<br />Repair driveways $ $ $ 11,500 $ $
<br />Bit Ped Ramps $ $ - $ 9,600 $ $
<br />Type MV3 Bituminous Base Course $ $ 78,000 $ - $ $
<br />Type MV3 Bituminous Wear Course $ $ 54,000 $ $ $
<br />Bituminous Materials for Tack Coat $ $ - 1,000 $ $ $
<br />4 "double yellow expoxy stripping $ $ - $ $ $ 1,044
<br />4" white epoxy stripping $ - $ $ $ $ 1,044
<br />15" RCP $ 11,800 $ $ $ $
<br />18" RCP $ 1,176 $ $ $ $
<br />27" RCP $ 2,920 $ $ $ $
<br />48" storm manhole $ 6,000 $ $ - $ $
<br />2X3 Catch basin $ 3,600 $ $ - $ $
<br />Connect to existing storm sewer $ 2,400 $ $ $ $
<br />Common borrow $ $ $ $ $ 10,223
<br />Topsoil borrow $ $ $ $ - $ 16,380
<br />Topsoil salvage $ $ - $ $ $ 14,820
<br />Sod $ $ $ $ $ 10,575
<br />Trees $ $ $ $ $ 36,000
<br />Street lights $ $ $ $ $ 16,200
<br />Irrigation Repair $ $ $ - $ - $ 5,250
<br />'Total Basic Const Cost $ 32,727 $ 160,933 $ 134,385 $ 72,383 $ 117,196
<br />• 30% overhead $ 9,818 $ 48,280 $ 40,315 $ 21,715 $ 35,159
<br />Total Project Cost $ 42,545 $ 209,212 $ 174,700 $ 94,098 $ 152,355
<br />$ 104,606 16% Assessed Cost
<br />$ 568,304 84% MSA cost
<br />Miscellaneous
<br />
|