|
Woodcrest Mitigation Site
<br />Engineers Estimate
<br />Item
<br />Unit
<br />Estimated
<br />Quantity
<br />Unit
<br />Price
<br />Total
<br />Estimated
<br />Price
<br />EXCAVATION PORTION OF PROJECT
<br />Mobilization for Non -restoration
<br />Lump Sum
<br />1
<br />$5,000.00
<br />$5,000
<br />Remove Concrete
<br />S.Y.
<br />25
<br />$4.00
<br />$100
<br />Remove Hydrant and Lead
<br />Lump Sum
<br />1
<br />$300.00
<br />$300
<br />Remove CMP
<br />L.F.
<br />62.8
<br />$2.00
<br />$126
<br />Clearing
<br />Each
<br />20
<br />$150.00
<br />$3,000
<br />Grubbing
<br />Each
<br />20
<br />$75.00
<br />$1,500
<br />Bale Checks
<br />Each
<br />16
<br />$3.00
<br />$48
<br />Silt Fence, Heavy Duty
<br />L.F.
<br />800
<br />$3.00
<br />$2,400
<br />Common Excavation
<br />C.Y.
<br />11,545
<br />$6.00
<br />$69,270
<br />Class II for trail 6" deep, 8' wide
<br />Tons
<br />350
<br />$15.00
<br />$5,250
<br />12" CMP Culvert
<br />L.F.
<br />26
<br />$15.00
<br />$390
<br />24" RCP Culvert
<br />L.F.
<br />70
<br />$35.00
<br />$2,450
<br />36" RCP Storm Sewer
<br />L.F.
<br />42
<br />$75.00
<br />$3,150
<br />42" RCP Storm Sewer
<br />L.F.
<br />47 -
<br />,.1 $95.00
<br />$4,465
<br />42" 7 112 degree bends
<br />Each
<br />2
<br />$1,000.00
<br />$2,000
<br />24" Apron and Trash Guard
<br />Each
<br />6
<br />$1,250.00
<br />$7,500
<br />Salvage and Reinstall 36" Apron
<br />Each
<br />2
<br />$250.00
<br />$500
<br />Salvage and Reinstall 42" Apron
<br />Each
<br />1
<br />$300.00
<br />$300
<br />Skimmer Structure 1
<br />Lump Sum
<br />1
<br />$1,500.00
<br />$1,500
<br />Skimmer Structure 2
<br />Lump Sum
<br />1
<br />$1,500.00
<br />$1,500
<br />Skimmer Structure 3-
<br />Lump Sum
<br />1
<br />$1,000.00
<br />$1,000
<br />Connect to Existing CMP
<br />Each
<br />2
<br />$150.00
<br />$300
<br />Connect to Existing Storm Sewer
<br />Each
<br />3
<br />$150.00
<br />$450
<br />Class III Riprap
<br />C.Y.
<br />60
<br />$90.00
<br />$5,400
<br />Geotextile Fabric
<br />S.Y.
<br />20
<br />$2.00
<br />$40
<br />6" MJ Plug
<br />Each
<br />1
<br />$200.00
<br />$200
<br />Sodding, Type B
<br />S.Y.
<br />300
<br />$2.00
<br />$600
<br />Estimated Construction Cost $118,739
<br />Contingencies (15%) $23,748
<br />Total Construction $142,486
<br />Engineering, Administration (15%) $21,373
<br />Total Project Cost for Excavation $163,900
<br />RESTORATION COSTS
<br />Mobilization for restoration
<br />1-um Sum
<br />1.00
<br />1 $1,000.001
<br />$1,000
<br />Wetland Restoration
<br />lacre
<br />2.50
<br />$3,000.00
<br />$7,500
<br />Non -wetland Restoration
<br />lacre
<br />0.60
<br />$1,500.00
<br />$900
<br />Estimated Construction Cost $9,400
<br />Contingencies (15%) $1,880
<br />Total Construction $11,280
<br />Engineering, Administration (15%) $1,692
<br />Wetland Monitoring (cost over 5 years Cal $3000 per year) $15,000
<br />Total Project Cost for Restoration $28,000
<br />ALTERNATE BIDS
<br />Remove Picnic Tables
<br />Each
<br />2
<br />$100.00
<br />$200
<br />Remove Grill
<br />Each
<br />1
<br />$50.00
<br />$50
<br />Remove Bench
<br />Each
<br />2
<br />$50.00
<br />$100
<br />Remove Timbers
<br />L.F.
<br />1537
<br />$2.00
<br />$3,074
<br />Remove Spigot
<br />Each
<br />1
<br />$50.00
<br />$50
<br />Remove Drinking Fountain
<br />Each
<br />1
<br />$50.00
<br />$50
<br />Remove Gate
<br />Each
<br />1
<br />$50.00
<br />$50
<br />Estimated Construction Cost $3,574
<br />Contingencies (15%) $715
<br />Total Construction $4,289
<br />Total Project Cost Alternatives $5,000
<br />=TOTALPROJECIT COST $196,900
<br />Prepared by: RJK
<br />Reviewed by:MA
<br />07/28/99 W OODEST. W K4
<br />
|