|
r1 H '. - 0 - c. T H U 1 6 C 1 S E: 0 h-I E '_: T F . : 0 O = . f9 '3. _ O C I iti T E :E F' - 0
<br />May 20, 1993
<br />RECLAMATION PROJECT ALTERNATIVE
<br />COST ESTIMATE - STREET AND STORM SEWER CONSTRUCT
<br />ITEM UNIT
<br />MOBILIZATON L.S. 310,000.00 1
<br />RECLAMATION S.X. 31.25 11000
<br />BASE PREPARATION S,Y. 31.00 11000
<br />AGGREGATE BASE FOR STREET, 2" TON 37.00 1.500
<br />BITUMINOUS MATERIAL FOR MIXT. 3.5" TON $16.00 2500
<br />AC -1 BITUMINOUS MATERIAL TON $140.00 165
<br />AGGREGATE BASE SHOULDERING TON 39,00 500
<br />BITUMINOUS PATCH FOR DRIVEWAYS TON 350.00 100
<br />AGGREGATE BASE FOR DRIVEWAYS TON 37.00 300
<br />BITUMINOUS TACK GAL. 31.50 S00
<br />RAISE CASTINGS EA, 5200.00 10
<br />TOPSOIL BORROW C.Y. $20.00 200
<br />SEED W/ FERTILIZER AND MULCH AC. $2,000.00 1.5
<br />SOD S.Y. 32.00 1000
<br />SUBTOTAL
<br />UNIT EST.
<br />EST.
<br />PRICE QUANTIT COST
<br />310,000.00
<br />313,750.00
<br />311,000.00
<br />310,50000
<br />$40,000.00
<br />323,100.00
<br />$4,500.00
<br />$5,000.00
<br />32,100.00
<br />51,200,00
<br />32,000.00
<br />$4,000.00
<br />33,000.00
<br />$2,000.00
<br />$132,150.00
<br />36" STORM SEWER L.F. 548.00 36 31,728,00
<br />24" STORM SEWER L.F. $30.00 350 $10,500.00
<br />21" STORM SEWER L.F. $27.00 30 $810.00
<br />18" STORM SEWER L.F. 324.00 40 3960.00
<br />12" STORM SEWER L.F. $20.00 30 5600,00
<br />36" RCP FLARED END SECTION EA. 3850,00 2 51,700.00
<br />PIPE FOUNDATION IMPROVEMENT L.F. 32.00 486 3972.00
<br />STORM SEWER MANHOLE, 4' DIA, EA. $1,000.00 5 35,000.00
<br />CATCH BASIN, TYPE II EA. 3850.00 1 $850.00
<br />RIP RAP C.Y. 350.00 28 $1,400.00
<br />GRANULAR FILTER MATERIAL C.Y. $25.00 14 3350.00
<br />AUTOMATIC DRAINAGE GATE, 24" EA. 5900.00 1 $900.00
<br />SEED W/ FERTILIZER AND MULCH AC. 32,000.00 0.2 3400.00
<br />SUBTOTAL 326,170.00
<br />TOTAL ESTIMATED CONSTR 3158,320.00
<br />+ 10% CONTINGENCIES 315,832.00
<br />3174,152.00
<br />+25% DESIGN, INSPECT., AD 843,538.00
<br />3217,690.00
<br />+ 5% CAPITALIZED INTERES 310,884.50
<br />TOTAL ESTIMATED COST 3228,574.50
<br />Page 23
<br />
|