|
1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />1
<br />WEST SHADOW LAKE DRIVE
<br />(WEST SHADOW LAKE DRIVE, SHADOW COURT, AND SANDPIPER DRIVE)
<br />PROBABLE STREET AND DRAINAGE COSTS
<br />Length: 8,500 Feet, Width: 30 Feet (Back To Back
<br />June 11, 2007
<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 />0.7
<br />$40,000.00
<br />$28,000.00
<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 />299
<br />$100.00
<br />$29,900.00
<br />4
<br />GRUB TREES
<br />EA
<br />313
<br />$50.00
<br />$15,650.00
<br />7
<br />COMMON EXCAVATION
<br />CY
<br />33,300
<br />$10.00
<br />$333,000.00
<br />9
<br />SUBGRADE EXCAVATION
<br />CY
<br />2000
<br />$10.00
<br />$20,000.00
<br />11
<br />SELECT GRANULAR BORROW C.V.
<br />CY
<br />22,500
<br />$15.00
<br />$337,500.00
<br />12
<br />COMMON BORROW
<br />CY
<br />3,200
<br />$8.00
<br />$25,600.00
<br />13
<br />REMOVE AND REINSTALL MAILBOXES /SIGNS
<br />LS
<br />1
<br />$4,000.00
<br />$4,000.00
<br />14
<br />REMOVE BITUMINOUS DRIVEWAY (ALL THICKNESSES)
<br />SY
<br />1400
<br />$3.50
<br />$4,900.00
<br />15
<br />REMOVE CONCRETE DRIVEWAY (ALL THICKNESSES)
<br />SY
<br />600
<br />$6.00
<br />$3,600.00
<br />16
<br />REMOVE BIT. PAVEMENT (ALL THICKNESSES)
<br />SY
<br />22,616
<br />$2.50
<br />$56,540.00
<br />17
<br />SAWCUT BITUMINOUS
<br />LF
<br />800
<br />$2.50
<br />$2,000.00
<br />18
<br />WATER FOR DUST CONTROL
<br />PER M
<br />100
<br />$20.00
<br />$2,000.00
<br />19
<br />SUBGRADE PREPARATION
<br />RDST
<br />87.5
<br />$280.00
<br />$24,500.00
<br />20
<br />AGGREGATE BASE CLASS 5
<br />TON
<br />11,200
<br />$15.00
<br />$168,000.00
<br />21
<br />AGGREGATE BASE CLASS 5 FOR TRAIL
<br />TON
<br />2,723
<br />$16.00
<br />$43,568.00
<br />22
<br />AGGREGATE BASE CLASS 5 FOR ACCESS ROAD
<br />TON
<br />675
<br />$15.00
<br />$10,125.00
<br />23
<br />TEMPORARY PAVING
<br />TON
<br />800
<br />$38.00
<br />$30,400.00
<br />24
<br />WEAR COURSE MIX (1 - 1/2 ")
<br />TON
<br />2,600
<br />$55.00
<br />$143,000.00
<br />25
<br />WEAR COURSE MIX (2") FOR TRAIL
<br />TON
<br />823
<br />$57.00
<br />$46,911.00
<br />26
<br />BITUMINOUS MATERIAL FOR TACK
<br />GAL
<br />1,400
<br />$2.50
<br />$3,500.00
<br />27
<br />BASE COURSE MIX (2 ")
<br />TON
<br />3,400
<br />$52.00
<br />$176,800.00
<br />28
<br />B -618 CURB AND GUTTER
<br />LF
<br />600
<br />$12.00
<br />$7,200.00
<br />29
<br />D-412 CURB AND GUTTER
<br />LF
<br />15,050
<br />$10.00
<br />$150,500.00
<br />30
<br />6" CONCRETE DRIVEWAY
<br />SY
<br />600
<br />$42.00
<br />$25,200.00
<br />31
<br />4" CONCRETE WALK (PED RAMPS)
<br />SF
<br />448
<br />$6.00
<br />$2,688.00
<br />32
<br />BITUMINOUS DRIVEWAY PATCH
<br />SY
<br />1400
<br />$18.00
<br />$25,200.00
<br />33
<br />MODULAR BLOCK RETAINING WALL
<br />SF
<br />1500
<br />$22.00
<br />$33,000.00
<br />34
<br />SOD WITH 4" TOP SOIL
<br />SY
<br />12,500
<br />$5.00
<br />$62,500.00
<br />36
<br />SEEDING
<br />AC
<br />2
<br />$1,500.00
<br />$3,000.00
<br />37
<br />SALVAGE OF SIGNS
<br />LS
<br />1
<br />$1,000.00
<br />$1,000.00
<br />38
<br />ADJUST MANHOLE COVER/CASTING
<br />EA
<br />1
<br />$450.00
<br />$450.00
<br />39
<br />PERFORATED DRAIN TILE
<br />LS
<br />500
<br />$10.00
<br />$5,000.00
<br />40
<br />EROSION CONTROL
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />SUBTOTAL STREET CONSTRUCTION
<br />$1,835,232.00
<br />DRAINAGE CONSTRUCTION
<br />1
<br />MOBILIZATION
<br />LS
<br />0.1
<br />$40,000.00
<br />$4,000.00
<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 />750
<br />$12.00
<br />$9,000.00
<br />6
<br />POND EXCAVATION
<br />CY
<br />3000
<br />$10.00
<br />$30,000.00
<br />7
<br />24" RCP CLASS V STORM SEWER
<br />LF
<br />4990
<br />$38.00
<br />$189,620.00
<br />8
<br />10' x 5' BOX CULVERT
<br />LF
<br />50
<br />$500.00
<br />$25,000.00
<br />9
<br />24" FES
<br />EA
<br />7
<br />$1,500.00
<br />$10,500.00
<br />10
<br />48" DIAMETER MANHOLE
<br />EA
<br />40
<br />$2,000.00
<br />$80,000.00
<br />11
<br />POND OUTLET
<br />EA
<br />7
<br />$5,000.00
<br />$35,000.00
<br />12
<br />RIP RAP
<br />CY
<br />140
<br />$70.00
<br />$9,800.00
<br />13
<br />EASEMENTS
<br />LS
<br />1
<br />$75,000.00
<br />$75,000.00
<br />14
<br />PERMITS
<br />LS
<br />1
<br />$5,000.00
<br />$5,000.00
<br />SUBTOTAL DRAINAGE CONSTRUCTION
<br />$480,720.00
<br />TOTAL
<br />CONTINGENCIES (10 %)
<br />SUBTOTAL
<br />ENGINEERING, LEGAL, ADMINISTRATION (35 %)
<br />$2,315,952.00
<br />$231,595.20
<br />$2,547,547.20
<br />$891,452.80
<br />TOTAL STREET AND STORM SEWER CONSTRUCTION
<br />3,439 000.00'
<br />
|