|
Dolomite ROW MnDOT ROW Riverdale ROW
<br />Remove Dolomite Street Total
<br />(City Fund only) (MSA Funds) (MSA Funds)
<br />Item No. Item Description Unit Unit Price Quantity Extension Quantity Extension Quantity Extension Quantity Extension
<br />1 Mobilzation (5%) LS $ 2,000.00 0.7 $ 1,400.00 0.2 $ 400.00 0.1 $ 200.00 1 $ 2,000.00
<br />2 Sawing Pavement LF $ 4.00 0 $ 140 $ 560.00 40 $ 160.00 180 $ 720.00
<br />3 Remove Bituminous Pavement SY $ 10.00 1450 $ 14,500.00 350 $ 3,500.00 0 $ 1800 $ 18,000.00
<br />4 Remove Culvert LF $ 12.00 0 $ 100 $ 1,200.00 0 $ - 100 $ 1,200.00
<br />5 Ditch Excavation CY $ 15.00 0 $ - 230 $ 3,450.00 0 $ - 230 $ 3,450.00
<br />6 Traffic Control LS $ 2,000.00 0 $ - 0.9 $ 1,800.00 0.1 $ 200.00 1 $ 2,000.00
<br />7 Topsoil (LV) CY $ 30.00 182 $ 5,460.00 52 $ 1,560.00 26 $ 780.00 260 $ 7,800.00
<br />8 Restoration ACRE $ 4,000.00 0.259 $ 1,036.00 0.074 $ 296.00 0.037 $ 148.00 0.37 $ 1,480.00
<br />9 Bolton & Menk Design LS $ 17,784.00 0.7 $ 12,448.80 0.2 $ 3,556.80 0.1 $ 1,778.40 1 $ 17,784.00
<br />Remove Dolomite Street Construction Cost $ 22,396.00 $ 12,766.00 $ 1,488.00 $ 36,650.00
<br />10% Contingency Cost $ 2,239.60 $ 1,276.60 $ 148.80 $ 3,665.00
<br />Indirect Cost (B&M Plus (6%Admin, Legal, Finance)) $ 13,926.94 $ 4,399.36 $ 1,876.61 $ 20,202.90
<br />Remove Dolomite Street Total Project Cost $ 38,562.54 $ 18,441.96 $ 3,513.41 $ 60,517.90
<br />Reductions to Riverdale Drive Projects
<br />Item No. Item Description Unit Unit Price Quantity Extension Quantity Extension Quantity Extension Quantity Extension
<br />1 Mobilzation (5%) LS $ 2,000.00 0 $ 0 $ 0.1 $ 200.00 0.1 $ 200.00
<br />2 Aggregate Base CL 5 Mod. (Trail) (4.0") TON $ 18.00 0 $ - 0 $ - 20 $ 360.00 20 $ 360.00
<br />3 Wear Course (Trail) (2.5") TON $ 102.00 0 $ - 0 $ - 10 $ 1,020.00 10 $ 1,020.00
<br />4 Aggregate Base (Roadway)(6.0") CY $ 8.00 0 $ - 0 $ - -42 $ (336.00) -42 $ (336.00)
<br />5 Wear Course (Roadway) (2.0") TON $ 75.00 0 $ - 0 $ - -22 $ (1,650.00) -22 $ (1,650.00)
<br />6 Non Wear Course (Roadway) (2.0") TON $ 72.00 0 $ - 0 $ - -22 $ (1,584.00) -22 $ (1,584.00)
<br />7 6" Concrete Walk SF $ 12.00 0 $ - 0 $ - -362 $ (4,344.00) -362 $ (4,344.00)
<br />8 Truncated Domes SF $ 50.00 0 $ - 0 $ - -64 $ (3,200.00) -64 $ (3,200.00)
<br />9 Topsoil (LV) CY $ 30.00 0 $ - 0 $ - 8 $ 240.00 8 $ 240.00
<br />10 Restoration ACRE $ 4,000.00 0 $ - 0 $ - 0.01 $ 40.00 0.01 $ 40.00
<br />Riverdale Drive Construction Cost $ - $ - $ (9,254.00) $ (9,254.00)
<br />10% Contingency Cost $ - $ - $ (925.40) $ (925.40)
<br />23% Indirect Cost $ - $ - $ (2,341.26) $ (2,341.26)
<br />Riverdale Drive Project Cost $ $ $ (12,520.66) $ (12,520.66)
<br />Dolomite Street Removal Cost Summary
<br />Dolomite Street Removal $ 38,562.54 $ 18,441.96 $ 3,513.41 $ 60,517.90
<br />Riverdale Drive Savings $ - $ $ (12,520.66) $ (12,520.66)
<br />Adjusted Cost Summary $ 38,562.54 $ 18,441.96 $ (9,007.25) $ 47,997.24
<br />
|