|
20-02 2020 Street Overlay Improvements
<br />Engineer's Estimate - Assuming full -depth mill & overlay (3.5")
<br />All Areas
<br />ITEM MNDOT COST
<br />DESCRIPTION UNIT ESTIMATED UNIT COST
<br />No. No. QUANTITY EXTENSION
<br />1 2021.501 MOBILIZATION (5%) LS 1 $ 31,200.00 $ 31,200.00
<br />2 2112.519 SUBGRADE CORRECTIONS SY 2,470 $ 25.00 $ 61,750.00
<br />3 2104.505 REMOVE BITUMINOUS PAVEMENT SY 25,130 $ 3.00 $ 75,390.00
<br />4 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,760 $ 3.00 $ 5,280.00
<br />5 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (1.5") TON 2,080 $ 90.00 $ 187,200.00
<br />6 2360.502 TYPE SP 12.5 NON -WEARING COURSE MIXTURE (SPNWB330C) TON 2,770 $ 85.00 $ 235,450.00
<br />(2.0")
<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 $ 42,000.00
<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 />Non -Assessable Construction Cost $ 61,750.00
<br />Street Construciton Cost $ 590,000.00
<br />Storm Sewer Construction Cost $ 14,000.00
<br />2020 Overlay Program Construction Cost $ 665,750.00
<br />10%ContingencyCost $ 66,575.00
<br />2020 Overlay Program Project Cost (14% Indirect Cost) $ 834,850.50
<br />20-02 2020 Street Overlay Improvements
<br />Engineer's Estimate - Assuming Full Depth Reclamation (FDR)
<br />All Areas
<br />ITEM MNDOT ESTIMATED COST
<br />No. No. DESCRIPTION UNIT QUANTITY UNIT COST EXTENSION
<br />1 2021.501 MOBILIZATION (5%) LS 1 $ 25,000.00 $ 25,000.00
<br />2 2215.501 BITUMINOUS PAVEMENT RECLAMATION (FULL DEPTH) SY 25,130 $ 1.25 $ 31,412.50
<br />3 2331.607 HAUL AND DISPOSE BIT PAVEMENT RECLAMATION (LV) CY 3,050 $ 15.00 $ 45,750.00
<br />4 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,760 $ 3.00 $ 5,280.00
<br />5 2360.502 TYPE SP 12.5 NON -WEARING COURSE MIXTURE (SPNWB330C) (2.0") TON 2,770 $ 85.00 $ 235,450.00
<br />6 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (1.5") TON 2,080 $ 90.00 $ 187,200.00
<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 SURMOUNTABLE LF 840 $ 50.00 $ 42,000.00
<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 />Street Construciton Cost $ 585, 572.50
<br />Storm Sewer Construction Cost $ 14,000.00
<br />2020 Overlay Program Construction Cost $ 599,572.50
<br />10%ContingencyCost $ 59,957.25
<br />2020 Overlay Program Project Cost (23% Indirect Cost) $ 811,221.59
<br />
|