|
IP 20-02A, Amended 2020 Pavement Overlay Improvements
<br />Engineer's Estimate
<br />ITEM MNDOT
<br />No. No.
<br />1 2021.501 MOBILIZATION (5%)
<br />DESCRIPTION
<br />2" Mill & Overlay
<br />Business Park 95 (1.2 miles)
<br />Project Pavement Area 25,773 square yards
<br />UNIT ESTIMATED UNITCOST COST
<br />QUANTITY EXTENSION
<br />1 $ 19,164.29 $ 19,164.29
<br />LS
<br />2 2231.604 BITUMINOUS PATCH
<br />$ 20.00 $ 25,774.00
<br />4 2232.501 MILL BITUMINOUS PAVEMENT SY 25,773 $ 1.50 $ 38,659.50
<br />5 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,804 $ 3.00 $ 5,412.30
<br />6 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (2.0") TON 2,835 $ 90.00 $ 255,150.00
<br />7 2506.602 RESET CATCH BASIN / MANHOLE CASTING
<br />EA
<br />22 $ 1,000.00 $ 22,000.00
<br />8 2531.501 REMOVE & REPLACE CONCRETE CURB & GUTTER DESIGN
<br />SURMOUNTABLE
<br />9 2531.604 REMOVE & REPLACE 7" CONCRETE VALLEY GUTTER
<br />10 2563.601 TRAFFIC CONTROL
<br />LF 585 $ 50.00 $ 29,250.00
<br />SY 63 $ 80.00 $ 5,040.00
<br />LS 1 $ 2,000.00 $ 2,000.00
<br />Non -Assessable Construction Cost $ 25,774.00
<br />Street Construction Cost $ 354,676.09
<br />Storm Sewer Construction Cost $ 22,000,00
<br />Business Park 95 Overlay Program Construction Cost $ 402,450.09
<br />10% Contingency Cost $ 40,245.01
<br />Business Park 95 Overlay Project Cost (14% Indirect Cost) $ 504,672.41
<br />Total Project Assessments (25% of Assessable Cost) $ 118,087.95
<br />Stormwater Utility Fund $ 20,691.00
<br />Road Reconstruction / Overlay Fund $ 365,893.46
<br />Full -Depth Reclamation (FDR)
<br />Business Park 95 (1.2 miles)
<br />Project Pavement Area 25,773 square yards
<br />ITEM MNDOT COST
<br />DESCRIPTION UNIT ESTIMATED UNITCOST
<br />No. No. QUANTITY EXTENSION
<br />1 2021.501 MOBILIZATION (5%) LS 1 $ 32,000.00 $ 32,000.00
<br />2 2215.501 BITUMINOUS PAVEMENT RECLAMATION (FULL DEPTH) SY 25,773 $ 1.25 $ 32,216.25
<br />3 2331.607 HAUL AND DISPOSE BIT PAVEMENT RECLAMATION (LV) CY 3,580 $ 15.00 $ 53,694.00
<br />4 2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL 1,804 $ 3.00 $ 5,412.30
<br />5 2360.502 TYPE SP 12.5 NON -WEARING COURSE MIXTURE (SPNWB330C) (2.0") TON 2,835
<br />6 2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340C) (2.0")
<br />7 2506.602 RESET CATCH BASIN / MANHOLE CASTING
<br />REMOVE & REPLACE CONCRETE CURB & GUTTER DESIGN
<br />8 2531.501 SURMOUNTABLE
<br />9 2531.604 REMOVE & REPLACE 7" CONCRETE VALLEY GUTTER
<br />10 2563.601 TRAFFIC CONTROL
<br />TON 2,835
<br />EA 22
<br />LF 585
<br />SY 63
<br />LS 1
<br />85.00 $ 240,975.00
<br />90.00 $ 255,150.00
<br />1,000.00 $ 22,000.00
<br />$
<br />80.00 $
<br />$
<br />50.00
<br />3,000.00
<br />29,250.00
<br />5,040.00
<br />3,000.00
<br />Street Construciton Cost $ 656,737,55
<br />Storm Sewer Construction Cost $ 22,000.00
<br />Business Park 95 Overlay Program Construction Cost $ 678,737,55
<br />10% Contingency Cost $ 67,873,76
<br />Business Park 95 Overlay Project Cost (23% Indirect Cost) $ 918,331.91
<br />Total Project Assessments (25% of Assessable Cost) $ 229,582,98
<br />Stormwater Utility Fund $ 22,324.50
<br />Road Reconstruction / Overlay Fund $ 666,424.43
<br />
|