CC PACKET 09081998 - Laserfiche WebLink

Home Browse Search

' OPINION OF COST t WSB PROJECT:1999 Street and Watermain Improvements Design By: Greg Mori Project Location: St.Anthony,ARV Checked By: Todd Hubme WSB Project No: 1065.21 Date: 4-Sep-9 ' Line Unit Wilson St. Wilson St. Pahl Pahl Alley Wilson Alley Wilson Alley Wilson Alley Wilson Alley Wilson Alley Wilson Ponding Ponding Estimated Estimated From From Ave. Ave. to Coolidge to Coolidge to Coolidge to Coolidge to Coolidge to Coolidge Improvements Improvements Total Total 29th Ave. 29th Ave. South of South of South of South of South of South of To 27th To 27th Pahl Pahl Murray Murray St_Anthony St.Anthony No. Description Unit Price QTY Cost QTY Cost QTY Cost QTY Cost QTY Cost QTY Cost Quantity Cost ' A. SURFACE IMPROVEMENTS ' 1 MOBILIZATION LUMP SUM 571,400.00 0.14 59,996.00 0.03 S2,142.001 0.01 5714.00 0.02 $1,428.00 0.01 $714.00 0.04 S2,956.001 0.25 $17,850.00 2 REMOVE CURB AND GUTTER LIN FT $2.00 2,400.00 $4,800.00 1,160.00 $2,320.00 $0.00 $0.00 $0.00 50.00 3,560.00 $7,120.00 3 REMOVE SEWER PIPE(STORM) LIN FT $10.00 1,440.00 $14,400.00 $0.00 $0.00 115.00 $1,150.00 260.00 $2,600.00 $0.00 1,815.00 $18,150.00 4 REMOVE SEWER PIPE(SANITARY) LIN FT $7.00 1,440.00 $10,080.00 $0.00 $0.00 300.00 Sz 100.00 400.00 $2,800.00 $0.00 2,140.00 $14,980.00 ' 5 REMOVE MANHOLE AND CB(STORM) EACH $350.00 25.00 $8,750.00 $0.00 $0.00 $0.00 2.00 $700.00 $0.00 27.00 $9,450.00 6 REMOVE MANHOLE(SANITARY) EACH $350.00 6.00 $2,100.00 $0.00 $0.00 $0.00 1.00 $350.00 $0.00 7.00 $2,450.00 7 REMOVE GATE VALVE AND BOX(ALL SIZES) EACH $150.00 $0.00 2.00 $300.00 $0.00 2.00 $300.00 $0.00 $0.00 4.00 $600.00 ' 8 REMOVE 1"CURB STOP&BOX EACH $30.00 $0.00 17.00 $510.00 $0.00 19.00 $570.00 $0.00 $0.00 36.00 $1,080.00 9 REMOVE 1"TYPE K COPPER PIPE LIN FT $2.00 $0.00 500.00 $1,000.00 $0.00 230.00 $460.00 $0.00 $0.00 730.00 $1,460.00 10 REMOVE WATER MAIN(ALL SIZES) LIN FT $5.00 400.00 $2,000.00 590.00 $2,950.00 $0.00 675.00 53,375.00 $0.00 $0.00 1,665.00 $8,325.00 1 I REMOVE HYDRANT EACH 5300.00 2.00 $600.00 1.00 $300.00 $0.00 $0.00 $0.00 $0.00 3.00 5900.00 ' 12 REMOVE BITUMINOUS PAVEMENT(4') SO YD $1.50 4,200.00 $6,300.00 1,750.00 $2,625.00 700.00 $1,050.00 900.00 $1,350.00 810.00 $1,215.00 $0.00 8,360.00 $12,540.00 13 REMOVE BITUMINOUS DRIVEWAY PAVEMENT SQ YD $1.50 140.00 5210.00 30.00 $45.00 100.00 $150.00 200.00 $300.00 160.00 $240.00 $0.00 630.00 $945.00 14 REMOVE CONCRETE DRIVEWAY PAVEMENT SQ YD $5.00 200.00 51,000.00 60.00 $300.00 200.00 $1,000.00 180.00 $900.00 25.00 $125.00 $0.00 665.00 $3,325.00 ' 15 REMOVE CONCRETE DRIVEWAY APRON SQ YD $5.00 90.00 $450.00 30.00 5150.00 $0.00 $0.00 $0.00 $0.00 120.00 $600.00 16 REMOVE CONCRETE WALK SQ FT $5.00 300.00 51,500.00 1,200.00 $6,000.00 $0.00 $0.00 $0.00 $0.00 1,500.00 $7,500.00 17 SAWING BIT PAVEMENT(FULL DEPTH) LIN FT $3.00 300.00 $900.00 60.00 $180.00 100.00 $300.00 250.00 $750.00 150.00 $450.00 $0.00 860.00 $2,580.00 ' 18 COMMON EXCAVATION CUYD $5.00 6,000.00 $30,000.00 2,000.00 SIO,ODO.00 350.00 $1,750.00 430.00 $2,150.00 380.00 $1,900.00 9,000.00 $45,000.00 18,160.00 $90,800.00 19 GRANULAR BORROW(LV) CU YD $6.00 2,000.00 $12,000.00 1,000.00 $6,000.00 $0.00 $0.00 $0.00 $0.00 3,000.00 518,000.00 20 TOPSOIL BORROW CU YD $7.00 600.00 $4,200.00 200.00 $1,400.00 60.00 S420.001 $0.00 $560.00 80.00 $560.00 $0.00 1,020.00 $7,140.00 21 6"AGGREGATE BASE CLASS 5 TON $8.00 $0.00 $0.00 350.00 $2,800.00 360.00 $2,880.00 300.00 $2,400.00 $0.00 1,010.00 $8,080.00 22 8"AGGREGATE BASE CLASS 5 TON 58.00 2,000.00 $16,000.00 960.00 57,680.00 $0.00 $0.00 $0.00 $0.00 2,960.00 $23,680.00 23 TYPE 41 WEARING COURSE MIXTURE(2") TON $24.00 500.00 $12,000.00 210.00 $5,040.00 $0.00 $0.00 $0.00 $0.00 710.00 $17,040.00 24 TYPE 41 WEARING COURSE MIXTURE(3") TON $24.00 50.00 $0.00 130.00 $3,120.00 170.00 $4,080.00 150.00 $3,600.00 $0.00 450.00 S10,800.00 ' 25 TYPE 31 BASE COURSE TON $22.00 500.00 $11,000.00 210.00 $4,620.00 $0.00 $0.00 $0.00 $0.00 710.00 515,620.00 26 BITUMINOUS DRIVEWAY PAVEMENT SQ YD $10.00 140.00 $1,400.00 $0.00 $0.00 $0.00 $0.00 $0.00 140.00 $1,400.00 27 BITUMINOUS MATERIAL.FOR TACK COAT GAL S 1.50 230.00 $345.00 100.00 $150.00 $0.00 $0.00 $0.00 $0.00 330.00 $495.00 28 CONCRETE CURB AND GUTTER,DESIGN 8618 LIN FT $6.50 2,400.00 $15,600.00 1,160.00 $7,540.00 $0.00 $0.00 $0.00 $0.00 3,560.00 $23,140.00 ' 29 6"CONCRETE DRIVEWAY PAVEMENT SQ YD $28.00 200.00 $5,600.00 60.00 SI,680.00 200.00 $5,600.00 180.00 $5,040.00 25.00 $700.00 $0.00 665.00 $18,620.00 30 BITUMINOUS DRIVEWAY PAVEMENT SQ YD 515.00 140.00 $2,100.00 30.00 $450.00 100.00 51,500.00 200.00 $3,000.00 160.00 52,400.00 $0.00 630.00 59,450.00 31 6"CONCRETE DRIVEWAY APRON SQ YD 528.00 90.00 $2,520.00 30.00 $940.00 $0.00 $0.00 50.00 50.00 120.00 $3,360.00 ' 32 4"CONCRETE SIDEWALK SQ FT $1.80 300.00 $540.00 1,200.00 $2,160.00 50.00 $0.00 50.00 $0.00 1,500.00 $2,700.00 33 GOETEXTILE FABRIC SQ YD $2.00 4,160.00 $8,320.00 2,080.00 $4,160.00 $0.00 $0.00 50.00 $0.00 6,240.00 $12,480.00 34 SODDING SQ YD 52.00 3,200.00 $6,400.00 1,200.00 $2,400.00 400.00 $800.00 500.00 51,000.00 500.00 $1,000.00 $0.00 5,800.00 $11,600.00 ' 35 LANDSCAPING LUMP SUM $40,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 1.00 $40,000.00 1.00 $40,000.00 36 DEMOLISH AND REMOVE HOMFSIDISCONNECT UTILITIES LUMP SUM $10,000.00 $0.00 $0.00 $0.00 $0.00 $0.00 4.00 $40,000.00 4.00 $40,000.00 SUBTOTAL $191,111.00 $72,942.00 $19,204.DO $31,393.00 $21,754.00 $127,856.00 $464,260.00 10%CONTINGENCY $19,111.10 $7,294.20 $1,920.40 53,139.30 52,175.40 $12,785.60 $46,426.00 ' SUBTOTAL 5210,222.10 $80,236.20 $21,124.40 $34,532.30 $23,929.40 $140,641.60 $510,686.00 309%INDIRECT COSTS $63,066.63 $24,070.86 $6,337.321 $10,359.69 $7,178.921 542,192.48 $153,205.80 TOTAL 1 $273,288.731 1 $104,307.06 $27,461.721 $44,891.99 S31,108.221 $192,834.081 $663,691.80 1