Laserfiche WebLink
Opinion of Probable Costs <br />2022 Thin Overlay/City Hall Parking Lot Improvements <br />PREPARED BY:KMS/BCJ <br />City of Centerville, MN <br />DATE:7/6/2022 <br />193805625 <br />UNITESTIMATED <br />NO.ITEMUNITESTIMATED COST <br />PRICEQUANTITY <br />PART 1: THIN OVERLAY <br />MOBILIZATIONLS <br />1$120,000.0020,000.00$ <br />TRAFFIC CONTROLLS <br />2$14,000.004,000.00$ <br />REMOVE CURB AND GUTTERLF <br />3$1,1509,200.008.00$ <br />REMOVE BITUMINOUS PAVEMENT (PATCHING)SY <br />4$3101,550.005.00$ <br />MILL BITUMINOUS CONSTRUCTION JOINTLF <br />5$210840.004.00$ <br />MILL BITUMINOUS PAVEMENT (1")SY <br />6$40,00060,000.001.50$ <br />7COMMON EXCAVATION (PATCHING)CY25.00$2807,000.00$ <br />AGGREGATE BASE, CLASS 5TN <br />8$1755,250.0030.00$ <br />9ADJUST VALVE BOXEA400.00$3514,000.00$ <br />10ADJUST FRAME AND CASTING (IN PAVEMENT)EA700.00$5437,800.00$ <br />11ADJUST FRAME AND CASTING (IN CURB)EA700.00$5538,500.00$ <br />CONCRETE CURB AND GUTTER - B618LF <br />12$1,15027,600.0024.00$ <br />BITUMINOUS TACK COATGAL <br />13$2,1506,450.003.00$ <br />1.0" WEAR COURSE OVERLAYTON <br />14$2,250171,000.0076.00$ <br />NON-WEAR COURSE (STREET PATCHING)TON <br />15$609,000.00150.00$ <br />CROSSWALK EPOXYSF <br />16$1601,120.007.00$ <br />SEED WITH HYDROMULCHSY <br />17$300900.003.00$ <br />INLET PROTECTIONEA <br />18$609,000.00150.00$ <br />STREET SWEEPER (PICKUP BROOM W/OPERATOR)HR <br />19$101,200.00120.00$ <br />PART 1 SUBTOTAL <br />$424,410.00 <br />CONSTRUCTION CONTINGENCY (5%)$21,220.50 <br />SUBTOTAL - CONSTRUCTION$445,630.50 <br />INDIRECT COSTS (20%)$89,126.10 <br />PART 1 - TOTAL ESTIMATED PROJECT COST$534,756.60 <br />Copy of 2022 Thin Overlay SEQ-90%.xlsx7/6/2022 <br /> <br />