|
Full Depth Street Reconstruction and Utility Improvements
<br />$1,793,635
<br />Construction Cost
<br />$179,364
<br />Contingencies10%
<br />$448,409
<br />Indirect Costs25%
<br />$2,421,407
<br />Total Estimated Project Cost
<br />$510
<br />Street Cost Per C/L Foot
<br />$160
<br />Water Cost Per C/L Foot
<br />$110
<br />Storm Cost Per C/L Foot
<br />Total Cost Per C/L Foot$780
<br />PART A - STREETS
<br />No.ItemUnitsQuantityUnit PriceTotal Price
<br />LS
<br />$56,000.00
<br />1MOBILIZATION1$56,000.00
<br />LS
<br />$24,000.00
<br />2TRAFFIC CONTROL1$24,000.00
<br />LS
<br />$6,000.00
<br />3TEMPORARY MAIL1$6,000.00
<br />EA
<br />$300.00
<br />4INLET PROTECTION22$6,600.00
<br />LF
<br />$3.00
<br />5SILT FENCE, TYPE MACHINE SLICED2,000$6,000.00
<br />LS
<br />$7,000.00
<br />6EROSION CONTROL1$7,000.00
<br />EA
<br />$500.00
<br />7REMOVE TREE10$5,000.00
<br />LF
<br />$4.00
<br />8SAWING BITUMINOUS PAVEMENT275$1,100.00
<br />SY
<br />$4.00
<br />9REMOVE BITUMINOUS PAVEMENT10,400$41,600.00
<br />LF
<br />$4.00
<br />10REMOVE CONCRETE CURB & GUTTER800$3,200.00
<br />SY
<br />$5.50
<br />11REMOVE BITUMINOUS DRIVEWAY PAVEMENT400$2,200.00
<br />SF
<br />$8.00
<br />12REMOVE CONCRETE DRIVEWAY PAVEMENT2,050$16,400.00
<br />SF
<br />$1.00
<br />13REMOVE CONCRETE WALK800$800.00
<br />LS
<br />$500.00
<br />14REMOVE CONCRETE STEPS1$500.00
<br />CY
<br />$17.00
<br />15COMMON EXCAVATION13,400$227,800.00
<br />CY
<br />$25.00
<br />16SUBGRADE EXCAVATION2,300$57,500.00
<br />SY
<br />$2.00
<br />17SUBGRADE STABILIZATION FABRIC12,600$25,200.00
<br />TN
<br />$14.00
<br />18SELECT GRANULAR BORROW15,500$217,000.00
<br />TN
<br />$15.00
<br />19CLASS 5 AGGREGATE BASE, 100% CRUSHED6,400$96,000.00
<br />TN
<br />$70.00
<br />20TYPE NON WEARING COURSE MIXTURE1,300$91,000.00
<br />TN
<br />$80.00
<br />21TYPE WEARING COURSE MIXTURE960$76,800.00
<br />GAL
<br />$3.50
<br />22BITUMINOUS MATERIAL FOR TACK COAT520$1,820.00
<br />TN
<br />$120.00
<br />23TYPE WEARING COURSE MIXTURE - DRIVEWAY70$8,400.00
<br />TN
<br />$120.00
<br />24TYPE WEARING COURSE MIXTURE - TRAIL40$4,800.00
<br />LF
<br />$20.00
<br />25B618 CONCRETE CURB & GUTTER4,850$97,000.00
<br />LF
<br />$20.00
<br />26CONCRETE RIBBON CURB270$5,400.00
<br />SF
<br />$6.00
<br />27CONCRETE SIDEWALK4,700$28,200.00
<br />SF
<br />$13.00
<br />286" CONCRETE PEDESTRIAN RAMP1,080$14,040.00
<br />SF
<br />$8.00
<br />296" CONCRETE DRIVEWAY2,050$16,400.00
<br />TN
<br />$20.00
<br />30GRAVEL DRIVEWAY PATCH27$540.00
<br />LS
<br />$3,000.00
<br />31INSTALL CONCRETE STEPS1$3,000.00
<br />SF
<br />$60.00
<br />32TRUNCATED DOME SURFACE72$4,320.00
<br />SY
<br />$3.00
<br />33HYDROSEED WITH MULCH950$2,850.00
<br />CY
<br />$20.00
<br />34LOAM TOPSOIL BORROW175$3,500.00
<br />EA
<br />$200.00
<br />35SALVAGE AND REINSTALL STREET SIGN12$2,400.00
<br />LS
<br />$3,000.00
<br />36STRIPING2$6,000.00
<br />HR
<br />$140.00
<br />37STREET SWEEPER WITH PICKUP BROOM60$8,400.00
<br />Subtotal$1,174,770.00
<br />Contingencies (10%)$117,477.00
<br />Indirect (25%)$293,692.50
<br />$1,585,939.50
<br />Total Cost
<br />43
<br />
<br />
|