Laserfiche WebLink
20-02 2020 Street Overlay Improvements <br />Engineer's Estimate <br />All Areas <br />ITEM MNDOT <br />No. No. <br />1 2021.501 MOBILIZATION (5%) LS 1 $ 20,400.00 $ 20,400.00 <br />2 2231.604 BITUMINOUS PATCH SY 2,470 $ 20.00 $ 49,400.00 <br />3 2232.501 EDGE MILL BITUMINOUS PAVEMENT 7' X (0" - 2") SY 3,140 $ 2.00 $ 6,280.00 <br />4 2232.501 MILL BITUMINOUS PAVEMENT SY 19,610 $ 1.50 $ 29,415.00 <br />5 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,760 $ 3.00 $ 5,280.00 <br />6 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (2.0") TON 2,770 $ 90.00 $ 249,300.00 <br />7 2506.602 RESET CATCH BASIN / MANHOLE CASTING EA 14 $ 1,000.00 $ 14,000.00 <br />8 2531.501 REMOVE & REPLACE CONCRETE CURB & GUTTER DESIGN LF 840 $ 50.00 <br />SURMOUNTABLE <br />9 2531.604 REMOVE & REPLACE 7" CONCRETE VALLEY GUTTER SY 131 $ 80.00 $ 10,480.00 <br />10 2563.601 TRAFFIC CONTROL LS 1 $ 3,000.00 $ 3,000.00 <br />DESCRIPTION <br />ESTI MATED <br />UNIT <br />QUANTITY <br />UNIT COST <br />COST <br />EXTENSION <br />$ 42,000.00 <br />Non -Assessable Construction Cost $ 49, 400.00 <br />Street Construciton Cost $ 366,155.00 <br />Storm Sewer Construction Cost $ 14,000.00 <br />Miles 0.38 <br />Miles 0.38 <br />Miles 0.15 <br />Miles 0.31 <br />Miles 0.29 <br />Total <br />Miles <br />1.51 <br />2020 Overlay Program Construction Cost $ 429,555.00 <br />10%ContingencyCost $ 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 />Klemish / Klemish & Flores Individual Assessment (20 Properties) $ 1,054.30 <br />Sunfish Square Individual Assessment (33 Properties) $ <br />Sunfish Square 2nd Individual Assessment (34 Properties) $ <br />Windemere Woods Individual Assessment (28 Properties) $ <br />Windemere Woods 2nd Individual Assessment (25 Properties) <br />991.50 <br />516.60 <br />1,005.00 <br />$ 843.20 <br />Stormwater Utility Fund $ 13,167.00 <br />Road Reconstruction / Overlay Fund $ 404,905.07 <br />