|
<br />Final Scope Cost Estimates
<br />City of Centerville, Minnesota
<br />2009 Street and Utility Improvement Project
<br />6/11/2008
<br />
<br /># Bonestroo
<br />
<br /> Average
<br /> Concrete Curb & Sanitary Sewer Watermain Storm Sewer Street Maintenance Cost
<br />Ootion Street Name From To C1llenath (ft,) Sidewalk Cost Gutter Cost* Reoairs Cost Cost** Reoairs Cost Construction Cost Per IF Total Cost
<br /> 1IlIN
<br />
<br />FULL RECONSTRUCTION
<br />B' Peltier Lake Drive CSAH 14 Dead End (E) 2500 $28,320.31 $70,900.00 $42,600.00 $144,300.00 $81,000.00 $411,500.00 $330.00 $778,620.31
<br />B' Peltier Lake Drive Peltier Circle Peltier Circle 600 $6,796.88 N/A $10,300.00 $33,800.00 $23,000.00 $139,600.00 $330.00 $213,496.88
<br />B2 Centerville Road 140' North of Lakeland Cir Peltier Lake Drive 320 $3,625.00 $9,100.00 $3,900.00 N/A $21,600.00 $86,600.00 $380.00 $124,825.00
<br />B2 Peltier Lake Drive Centerville Road Peltier Circle - West Leq 380 $4,304.69 $10,800.00 $2,200.00 N/A $21,600.00 $101,100.00 $380.00 $140,004.69
<br />B2 Peltier Lake Drive Peltier Circle - East Le Mill Road 370 $4,191.41 $10,500.00 $14,200.00 N/A $13,500.00 $99,100.00 $380.00 $141,491.41
<br /> - - ~- -_.~- - - - ~- -
<br /> ~
<br />FULL DEPTH RECONSTRUCT ~-
<br />C' Brian Way Brian Drive 275' East of Brian Drive 275 $3,115.23 N/A N/A $3,400.00 $13,500.00 $68,900.00 $250.00 $88,915.23
<br />C' Centerville Road 140' North of Lakeland Cir Peltier Lake Drive 575 $6,513.67 N/A $3,900.00 $3,400.00 $21,600.00 $89,300.00 $250.00 $124,713.67
<br />C' Graingeview 40' North of CDS CDS (S) 150 $1,699.22 N/A N/A $1,700.00 $21,600.00 $49,800.00 $250.00 $74,799.22
<br />C' 73rd Street 20th Avenue N Develo ment break west of Brian 1330 $15,066.41 N/A N/A $6,800.00 $37,800.00 $237,200.00 $250.00 $296,866.41
<br />- -~ --
<br /> - r - ,"""- ~
<br />FULL BITUMINOUS R&R - -
<br />D' 72nd Street Unity Avenue Brian Drive 1050 $11,894.53 N/A $1,400.00 $6,800.00 $24,300.00 $107,100.00 $130.00 $151,494.53
<br />D' Brian Drive 72nd Street 300' North of 73rd St 2080 $23,562.50 N/A N/A $6,800.00 $24,300.00 $181,300.00 $130.00 $235,962.50
<br />D' Twin Lakes Avenue 73rd Street 72nd 1/2 Street 670 $7,589.84 N/A N/A $3,400.00 $8,100.00 $76,200.00 $130.00 $95,289.84
<br />D' Peterson Trail Prairie Drive 73rd Street 290 $3,285.16 N/A N/A $1,700.00 $0.00 $28,300.00 $0.00 $33,285.16
<br />D' Prairie Drive Mill Road CDS (E) 1300 $14,726.56 N/A $700.00 $6,800.00 $16,200.00 $114,100.00 $0.00 $152,526.56
<br />D' Unity Avenue 72nd and 1/2 Street CDS (N) 700 $7,929.69 N/A N/A $3,400.00 $8,100.00 $66,700.00 $0.00 $86,129.69
<br />D 72nd 1/2 Street Unity Avenue Twin Lake Avenue 360 $4,078.13 N/A N/A $3,400.00 $8,100.00 $38,600.00 $0.00 $54,178.13
<br /> -- ..- ~~ -- - -
<br /> ~ ~- ~ - - ,-""'"
<br /> ~-~-~ ~ - ~ -~ ~---~
<br />EDGE MILL & OVERLAY
<br />E Brian Drive CSAH 14 72nd Street 660 $7,476.56 N/A N/A N/A $0.00 $47,900.00 $90.00 $55,376.56
<br />E Brian Way 275' East of Brian Drive CDS (S) 560 $6,343.75 N/A N/A N/A $0.00 $28,600.00 $90.00 $34,943.75
<br />E Clear Ridqe Mill Road CDS (W) 1260 $14,273.44 N/A $10,700.00 N/A $13,500.00 $63,600.00 $90.00 $102,073.44
<br />E Fox Run Brian Drive Peterson Trail 720 $8,156.25 N/A N/A N/A $0.00 $38,000.00 $90.00 $46,156.25
<br />
<br />* Applies only where no curb or gutter existed before reconstruction .. - - ~ ~- - 16640 $ 184,988.28 $ 1 01 ,300.00 $89,900.00 $263,800.00 $364,600.00 $2,084,000.00 $3,088,588.28
<br />** II
<br />
<br />All costs over and above a 6 diameter are financed by City Trunk Fund
<br />
|