Laserfiche WebLink
IP 20-02A, Amended 2020 Street Overlay Improvements <br />Engineer's Estimate <br />2" Mill & Overlay <br />Regency Pond 1st 2nd, 3rd (1.6 miles) <br />Project Pavement Area 26,081 square yards <br />ITEM MNDOT COST <br />DESCRIPTION UNIT ESTIMATED UNIT COST <br />No. No. QUANTITY EXTENSION <br />1 2021.501 MOBILIZATION (5%) LS 1 $ 20,229.08 $ 20,229.08 <br />2 2231.604 BITUMINOUS PATCH <br />SY 1,304 $ 20.00 $ 26,082.00 <br />4 2232.501 MILL BITUMINOUS PAVEMENT SY 26,081 $ 1.50 $ 39,121.50 <br />5 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,826 $ 3.00 $ 5,477.10 <br />6 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (2.0") TON 2,869 $ 90.00 $ 258,201.00 <br />7 2506.602 RESET CATCH BASIN / MANHOLE CASTING <br />EA 31 $ 1,000.00 $ 31,000.00 <br />8 2531.501 REMOVE & REPLACE CONCRETE CURB & GUTTER DESIGN LF 801 $ 50.00 $ 40,060.00 <br />SURMOUNTABLE <br />9 2531.604 REMOVE & REPLACE 7" CONCRETE VALLEY GUTTER SY 33 $ 80.00 $ 2,640.00 <br />10 2563.601 TRAFFIC CONTROL LS 1 $ 2,000.00 $ 2,000.00 <br />Non -Assessable Construction Cost $ 26,082.00 <br />Street Construction Cost $ 367,728.68 <br />Storm Sewer Construction Cost $ 31,000.00 <br />Regency Pond Overlay Program Construction Cost $ 424,810.68 <br />10% Contingency Cost $ 42,481.07 <br />Regency Pond Overlay Project Cost (14% Indirect Cost) $ 532,712.59 <br />Total Project Assessments (25% of Assessable Cost) $ 125,001.44 <br />Stormwater Utility Fund $ 29,155.50 <br />Road Reconstruction / Overlay Fund $ 378,555.65 <br />