Agenda - Council - 02/11/2020 - Laserfiche WebLink

Home

20-02 2020 Street Overlay Improvements Engineer's Estimate - Assuming Full Depth Reclamation (FDR) All Areas ITEM MNDOT No. No. UNIT 1 2021.501 MOBILIZATION (5%) LS 2 2215.501 BITUMINOUS PAVEMENT RECLAMATION (FULL DEPTH) SY 25,130 $ 1.25 $ 31,412.50 3 2331.607 HAUL AND DISPOSE BIT PAVEMENT RECLAMATION (LV) CY 3,050 $ 15.00 $ 45,750.00 4 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,760 $ 3.00 $ 5,280.00 5 2360.502 TYPE SP 12.5 NON -WEARING COURSE MIXTURE (SPNWB330C) (2.0") TON 2,770 $ 85.00 $ 235,450.00 6 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (1.5") TON 2,080 $ 90.00 $ 187,200.00 7 2506.602 RESET CATCH BASIN / MANHOLE CASTING EA 14 $ 1,000.00 $ 14,000.00 8 2531.501 REMOVE & REPLACE CONCRETE CURB & GUTTER DESIGN SURMOUNTABLE LF 840 $ 50.00 $ 42,000.00 9 2531.604 REMOVE & REPLACE 7" CONCRETE VALLEY GUTTER SY 131 $ 80.00 $ 10,480.00 10 2563.601 TRAFFIC CONTROL LS 1 $ 3,000.00 $ 3,000.00 ESTIMATED QUANTITY 1 UNIT COST $ 25,000.00 COST EXTENSION $ 25,000.00 Street Construciton Cost $ 585,572.50 Storm Sewer Construction Cost $ 14,000.00 2020 Overlay Program Construction Cost $ 599,572.50 10% Contingency Cost $ 59,957.25 2020 Overlay Program Project Cost (14% Indirect Cost) $ 751,863.92 Total Project Assessments (25% of Assessable Cost) $ 187,964.00 Miles 0.38 Klemish / Klemish & Flores Individual Assessment (20 Properties) $ 1,849.20 Miles 0.38 Sunfish Square Individual Assessment (33 Properties) Miles 0.15 Sunfish Square 2nd Individual Assessment (34 Properties) Miles 0.31 Windemere Woods Individual Assessment (28 Properties) $ 1,441.10 Miles 0.29 Windemere Woods 2nd Individual Assessment (25 Properties) $ 1,334.00 $ 1,543.00 $ 775.30 Total Miles 1.51 Stormwater Utility Fund $ 13,167.00 Road Reconstruction / Overlay Fund $ 550,732.92 DESCRIPTION