|
June 3, 2005
<br />SHENANDOAH AREA
<br />(TOTEM TRAIL, HOKAH DRIVE, RICE COURT, HOKAH COURT, ARROWHEAD DRIVE)
<br />PROBABLE STREET RECONSTRUCTION & STORM SEWER COSTS
<br />Length: 4,050 Feet, Width: 32 Feet (Existing and Proposed)
<br />ITEM NO.
<br />DESCRIPTION
<br />UNIT
<br />ESTIMATED
<br />QUANTITY
<br />ENGINEERS ESTIMATE
<br />UNIT
<br />PRICE
<br />EXTENSION
<br />GENERAL CONSTRUCTION
<br />1
<br />MOBILIZATION
<br />LS
<br />0.8
<br />$32,500.00
<br />$26,000.00
<br />2
<br />TRAFFIC CONTROL
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />3
<br />CLEAR TREES
<br />EA
<br />15
<br />$200.00
<br />$3,000.00
<br />4
<br />GRUB TREES
<br />EA
<br />15
<br />$200.00
<br />$3,000.00
<br />5
<br />COMMON EXCAVATION
<br />CY
<br />11,000
<br />$8.00
<br />$88,000.00
<br />6
<br />SUBGRADE EXCAVATION
<br />CY
<br />1000
<br />$10.00
<br />$10,000.00
<br />7
<br />SELECT GRANULAR BARROW C.V.
<br />CY
<br />12,000
<br />$12.00
<br />$144,000.00
<br />8
<br />REMOVE AND REINSTALL MAILBOXES /SIGNS
<br />LS
<br />1
<br />$4,000.00
<br />$4,000.00
<br />9
<br />REMOVE BITUMINOUS DRIVEWAY (ALL THICKNESSES)
<br />SY
<br />2000
<br />$3.50
<br />$7,000.00
<br />10
<br />REMOVE CONCRETE DRIVEWAY (ALL THICKNESSES)
<br />SY
<br />130
<br />$5.50
<br />$715.00
<br />11
<br />REMOVE CONCRETE CURB & GUTTER (ALL DESIGNS)
<br />LF
<br />8400
<br />$4.00
<br />$33,600.00
<br />12
<br />REMOVE BIT. PAVEMENT (ALL THICKNESSES)
<br />SY
<br />14,000
<br />$2.50
<br />$35,000.00
<br />13
<br />SAWCUT BITUMINOUS
<br />LF
<br />175
<br />$3.00
<br />$525.00
<br />14
<br />WATER FOR DUST CONTROL
<br />PER M
<br />49
<br />$20.00
<br />$980.00
<br />15
<br />SUBGRADE PREPARATION
<br />RS
<br />41
<br />$280.00
<br />$11,480.00
<br />16
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />4,800
<br />$13.00
<br />$62,400.00
<br />17
<br />WEAR COURSE MIX (1 - 1/2 ")
<br />TON
<br />1,300
<br />$38.00
<br />$49,400.00
<br />18
<br />BITUMINOUS MATERIAL FOR TACK
<br />GAL
<br />720
<br />$2.00
<br />$1,440.00
<br />19
<br />BASE COURSE MIX (2 ")
<br />TON
<br />1,600
<br />$38.00
<br />$60,800.00
<br />20
<br />B -618 CURB AND GUTTER
<br />LF
<br />100
<br />$12.00
<br />$1,200.00
<br />21
<br />D -412 CURB AND GUTTER
<br />LF
<br />8,300
<br />$10.00
<br />$83,000.00
<br />22
<br />6" CONCRETE DRIVEWAY
<br />SY
<br />130
<br />$35.00
<br />$4,550.00
<br />23
<br />BITUMINOUS DRIVEWAY PATCH
<br />SY
<br />2000
<br />$17.00
<br />$34,000.00
<br />24
<br />SOD WITH 4" TOP SOIL
<br />SY
<br />6,000
<br />$3.00
<br />$18,000.00
<br />25
<br />SALVAGE OF SIGNS
<br />LS
<br />1
<br />$1,000.00
<br />$1,000.00
<br />26
<br />ADJUST MANHOLE COVER/CASTING
<br />EA
<br />17
<br />$175.00
<br />$2,975.00
<br />27
<br />PERFORATED DRAIN TILE
<br />LS
<br />500
<br />$10.00
<br />$5,000.00
<br />28
<br />EROSION CONTROL
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />SUBTOTAL STREET CONSTRUCTION
<br />$701,065.00
<br />DRAINAGE CONSTRUCTION
<br />1
<br />MOBILIZATION
<br />LS
<br />0.1
<br />$32,500.00
<br />$3,250.00
<br />2
<br />DEWATERING FOR STORM SEWER CONSTRUCTION
<br />LS
<br />1
<br />$3,000.00
<br />$3,000.00
<br />3
<br />EROSION CONTROL
<br />LS
<br />1
<br />$4,000.00
<br />$4,000.00
<br />4
<br />CRUSHED ROCK PIPE BEDDING
<br />TON
<br />100
<br />$8.00
<br />$800.00
<br />5
<br />REMOVE EXISTING STORM SEWER PIPE
<br />LF
<br />830
<br />$12.00
<br />$9,960.00
<br />6
<br />POND EXCAVATION
<br />CY
<br />1500
<br />$9.00
<br />$13,500.00
<br />7
<br />24" RCP CLASS V STORM SEWER
<br />LF
<br />1510
<br />$35.00
<br />$52,850.00
<br />8
<br />24" FES
<br />EA
<br />2
<br />$1,500.00
<br />$3,000.00
<br />9
<br />48" DIAMETER MANHOLE
<br />EA
<br />16
<br />$1,500.00
<br />$24,000.00
<br />10
<br />EASEMENTS
<br />LS
<br />1
<br />$20,000.00
<br />$20,000.00
<br />11
<br />PERMITS
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />SUBTOTAL DRAINAGE CONSTRUCTION
<br />$139,360.00
<br />TOTAL
<br />CONTINGENCIES (10 %)
<br />SUBTOTAL
<br />ENGINEERING, LEGAL, ADMINISTRATION (35 %)
<br />$840,425.00
<br />$84,042.50
<br />$924,467.50
<br />$323,563.63
<br />TOTAL: STREET AND DRAINAGE CONSTRUCTION
<br />$1`,248,000:00,
<br />
|