Laserfiche WebLink
<br />20-02 2020 Street Overlay Improvements <br />Engineer's Estimate <br />All Areas <br />ITEM MNDOT ESTIMATED COST <br />DESCRIPTIONUNIT UNIT COST <br />No.No.QUANTITYEXTENSION <br />12021.501MOBILIZATION (5%)LS1 $ 20,400.00 $ 20,400.00 <br />22231.604BITUMINOUS PATCHSY2,470 $ 20.00 $ 49,400.00 <br />32232.501EDGE MILL BITUMINOUS PAVEMENT 7' X (0" - 2")SY3,140 $ 2.00 $ 6,280.00 <br />42232.501MILL BITUMINOUS PAVEMENTSY19,610 $ 1.50 $ 29,415.00 <br />52357.502BITUMINOUS MATERIAL FOR TACK COATGAL1,760 $ 3.00 $ 5,280.00 <br />62360.501TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (2.0")TON2,770 $ 90.00 $ 249,300.00 <br />72506.602RESET CATCH BASIN / MANHOLE CASTINGEA14 $ 1,000.00 $ 14,000.00 <br />REMOVE & REPLACE CONCRETE CURB & GUTTER DESIGN <br />82531.501LF840 $ 50.00 $ 42,000.00 <br />SURMOUNTABLE <br />92531.604REMOVE & REPLACE 7" CONCRETE VALLEY GUTTERSY131 $ 80.00 $ 10,480.00 <br />102563.601TRAFFIC CONTROLLS1 $ 3,000.00 $ 3,000.00 <br />Non-Assessable Construction Cost $ 49,400.00 <br />Street Construciton Cost $ 366,155.00 <br />Storm Sewer Construction Cost $ 14,000.00 <br />2020 Overlay Program Construction Cost $ 429,555.00 <br />10% Contingency Cost $ 42,955.50 <br />2020 Overlay Program Project Cost (14% Indirect Cost) $ 538,661.97 <br />Total Project Assessments (25% of Assessable Cost) $ 120,589.90 <br />Miles0.38Klemish / Klemish & Flores Individual Assessment (20 Properties) $ 1,054.30 <br />Miles0.38Sunfish Square Individual Assessment (33 Properties) $ 991.50 <br />Miles0.15Sunfish Square 2nd Individual Assessment (34 Properties) $ 516.60 <br />Miles0.31Windemere Woods Individual Assessment (28 Properties) $ 1,005.00 <br />Miles0.29Windemere Woods 2nd Individual Assessment (25 Properties) $ 843.20 <br />Total <br />1.51 <br />Miles <br />Stormwater Utility Fund $ 13,167.00 <br />Road Reconstruction / Overlay Fund $ 404,905.07 <br /> <br /> <br /> <br /> <br />