Loading...
HomeMy WebLinkAboutCP1118-Grant Appl Engineers EstimateSR-164 AUBURN WAY SOUTH CORRIDOR IMPROVEMENT PLAN Schedule A - Dogwood Street to Fir Street Pedestrian Safety and Sidewalk Improvements 15% Estimate of Probable Construction Cost Last Edit:April 27, 2010 pp Checked:April 27, 2010 pp Enter values into shaded cells Item No.Sec.No.Item Descri p tion Area (SF)QuantityUnit Unit Price Total Price 11-10Traffic Control Labor900HR38.00 $ $ 34,200 22-02Clearing/Grubbing and Removals720RLF25.00 $ $ 18,000 32-03Roadway Excavation Incl. Haul200CY15.00 $ $ 3,000 42-03Gravel Borrow Incl. Haul0TON15.00 $ $ - 54-04Crushed Base (Roadway)0TON16.00 $ $ - 64-04Crushed Base (Sidewalk/Driveway)370TON16.00 $ $ 5,920 75-04HMA (Full-depth Roadway)0TON80.00 $ $ - 85-04HMA (Full-width Overlay)0TON80.00 $ $ - 95-04Planing Bituminous Pavement0SY5.00 $ $ - 106-12MSE Block Wall0SF30.00 $ $ - 117-04Storm Sewer Trunk, 12-In. Diam.720LF35.00 $ $ 25,200 127-04Storm Sewer Lateral, 12-In. Diam.480LF45.00 $ $ 21,600 137-05Catch Basin Type 114EA1,000.00 $ $ 14,000 147-05Catch Basin Type 2 - 72 In. Diam.0EA5,000.00 $ $ - 157-0548-In. Detention Pipe0LF200.00 $ $ - 16 705 WtQlitTttSt 0 LS $$16 7 -05 W a t er Q ua lit y T rea t men t S ys t em 0 LS -$ $ - 178-02Street Tree and Tree Grate34EA750.00 $ $ 25,500 188-02Landscaping and Irrigation1,750SF10.00 $ $ 17,500 198-04Cement Conc. Traffic Curb and Gutter600LF18.00 $ $ 10,800 208-04Vertical Conc. Curb for Center Island500LF25.00 $ $ 12,500 218-14Cement Conc. Sidewalk1,200SY35.00 $ $ 42,000 228-14Cement Conc. Sidewalk Ramp10EA1,200.00 $ $ 12,000 238-20Traffic Signal Upgrades1LS10,000.00 $ $ 10,000 248-20Mid-block Pedestrian Beacon Complete1LS35,000.00 $ $ 35,000 258-20Luminaire9EA5,000.00 $ $ 45,000 268-21Permanent Signing5EA250.00 $ $ 1,250 278-22Channelization Complete720RLF10.00 $ $ 7,200 Subtotal 341,000 $ Miscellaneous Other Items30%103,000 $ Mobilization (Sec. No. 1-09.7)10%45,000 $ SUBTOTAL 489,000 $ Contingency for Level of Design20%98,000 $ SUBTOTAL 587,000 $ Construction Contingency5%30,000 $ ESTIMATED CONSTRUCTION AMOUNT 617,000 $ Design and Construction Engineering25%155,000 $ Environmental Clearances and Permits10%62,000 $ Right-of-Way 50SF @$15.00 / SF750 $ ESTIMATED TOTAL PROJECT COST 834,750 $ E:\publicworks\Capital Projects Web Page\CP1118\CP1118-Grant Appl Engineers Estimate.xlsSchedule A Page 1 of 1 Printed 1/9/2012 5:21 PM