|
ENGINEER'S ESTIMATECITY OF LAKE ELMOCITY PROJECT NO. 2019.122SEH PROJECT NO. LAKMO 152477ITEM NO. ITEM UNIT UNIT PRICEESTIMATED QUANTITYESTIMATED COST2021.501 MOBILIZATIONLS $50,000.00 1 $50,000.002101.505 CLEARINGACRE $10,000.00 3.0 $30,000.002101.505 GRUBBINGACRE $15,000.00 0.4 $6,000.002104.502 REMOVE CONCRETE MEDIAN NOSE EACH $500.00 2 $1,000.002104.501 SALVAGE 12"X6" REDUCER, 6" GV & BOX, & HYDRANT ASSEMBLYLS $5,000.00 1 $5,000.002104.502 SALVAGE TYPE III BARRICADE EACH $100.00 4 $400.002104.502 SALVAGE & INSTALL SIGN TYPE C EACH $250.00 4 $1,000.002104.503 SAWING BITUMINOUS PAVEMENT (FULL DEPTH)LF $5.00 48 $240.002104.503 REMOVE CURB & GUTTERLF $10.00 270 $2,700.002104.503 REMOVE FENCE LF $10.00 50 $500.002104.504 REMOVE BITUMINOUS PAVEMENT SY$6.00 342 $2,052.002104.518 REMOVE CONCRETE WALKSF $4.00 640 $2,560.002105.607 COMMON EXCAVATION (EV)CY$30.00 533 $15,990.002105.609 SELECT GRANULAR BORROW - MOD 5% TON $25.00 4000 $100,000.002123.610 STREET SWEEPER (WITH PICKUP BROOM)HOUR $160.00 15 $2,400.002211.509AGGREGATE BASE CLASS 6TON $40.00 682 $27,280.002357.506 BITUMINOUS MATERIAL FOR TACK COAT GAL $5.00 60 $300.002360.509 TYPE SP 9.5 WEARING COURSE MIX (2,B)TON $180.00 35 $6,300.002360.509 TYPE SP 9.5 WEARING COURSE MIX (3,C)TON $120.00 100 $12,000.002360.509 TYPE SP 12.5 WEARING COURSE MIX (3,C)TON $120.00 100 $12,000.002504.601 INSTALL 12"X6" REDUCER, 6" GV & BOX, & HYDRANT ASSEMBLYLS $8,000.00 1 $8,000.002504.602 CONNECT TO EXISTING WATER MAIN EACH $2,500.00 1 $2,500.002504.602 12" GATE VALVE & BOXEACH $7,500.00 1 $7,500.002504.603 12" WATER-MAIN DUCTILE IRON CL 52 LF $120.00 25 $3,000.002504.603 36" STEEL CASING PIPE (JACKED) (INCLUDES 12" DIP WM, CL 52)LF $1,200.00 120 $144,000.002504.608 DUCTILE IRON FITTINGSLB $12.00 593 $7,116.002521.518 5" CONCRETE WALKSF $8.00 1655 $13,240.002521.518 6" CONCRETE WALKSF $12.00 353 $4,236.002531.503 CONCRETE CURB & GUTTER DESIGN B618 (TIP-OUT)LF $25.00 365 $9,125.002531.503 CONCRETE CURB & GUTTER DESIGN B624 LF $30.00 390 $11,700.002531.504 6" CONCRETE DRIVEWAY PAVEMENT SY$80.00 35 $2,800.002531.602 CONCRETE MEDIAN NOSE-SPECIAL EACH $1,000.00 3 $3,000.002531.618 TRUNCATED DOMESSF $100.00 56 $5,600.002563.601 TRAFFIC CONTROLLS $7,500.00 1 $7,500.002563.602 INSTALL TYPE III BARRICADEEACH $1,000.00 4 $4,000.002563.602 TEMPORARY TYPE III BARRICADE (TO BECOME PROPERTY OF CITY)EACH $1,000.00 6 $6,000.002564.502 OFF ROAD STRUCTURE MARKER EACH $500.00 1.00 $500.002564.518 SIGN PANEL TYPE CSF $70.00 52.22 $3,655.402573.502 STORM DRAIN INLET PROTECTION EACH $500.00 2 $1,000.002573.503 SILT FENCE, TYPE MSLF $4.00 1063 $4,252.002573.503 SEDIMENT CONTROL LOG TYPE WOOD FIBER LF $4.00 600 $2,400.002574.507 COMMON TOPSOIL BORROW (PULVERIZED) (LV)CY$40.00 200 $8,000.002575.504 ROLLED EROSION PREVENTION CATEGORY 25 SY$4.00 1950 $7,800.002575.505 SEEDING (INCLUDES SEED, HYDRAULIC SOIL STABALIZER & FERTILIZER, TYPE 4)ACRE $2,000.00 2.5 $5,000.002582.503 12" SOLID LINE MULTI COMPLF $12.00 16 $192.002582.503 24" SOLID LINE MULTI COMPLF $15.00 68 $1,020.002582.518 PAVT MSSG PREF THERMO GR IN SF $20.00 76 $1,520.002582.518 CROSSWALK PREF THERMO GR IN SF $15.00 168 $2,520.00SUBTOTAL ESTIMATED CONSTRUCTION COST = $554,898.4010% CONTINGENCY = $55,500.00TOTAL ESTIMATED CONSTRUCTION COST = $610,398.40VILLAGE PARKWAY UPRR CROSSING IMPROVEMENTS6/17/2024 12:10 PM 1 of 1 C:\Users\Jack\Desktop\UPRR\Village Parkway Engineer's Estimate to City_06‐07‐2024.xlsx
|