HomeMy WebLinkAboutCP1119-Grant Appl Engineers EstimateAUBURN WAY SOUTH CORRIDOR IMPROVEMENTS Fir St. to Hemlock St.Engineer's Estimate Schedule A - Street Restoration/Improvement$2,179,800.00 Subtotal Schedule A $2,179,800.00 TOTAL CONSTRUCTION ESTIMATE$2,179,800.00 Engineering Department Costs Special Studies (VE)$31,250.00 Design Eng.15%$326,970.00 Construction Eng.10%$217,980.00 Right-of-Way $277,000.00 Subtotal Engr. Dept. Costs $853,200.00 TOTAL PROJECT ESTIMATE$3,033,000.00 1/10/2012 at 10:16 AM1 of 2 h:\proj\eng.est\CP1119-Grant Appl Engineers Estimate.XLS
AUBURN WAY SOUTH CORRIDOR IMPROVEMENTS Fir St. to Hemlock St.Engineer's Estimate Schedule A - Street Restoration/Improvements Item No.Sec. No.Item DescriptionQuantityUnits Unit Price Total Price 18-01 Temporary Water Pollution/Erosion Control 1Eq. Adj.Eq. Adj.$50,000.00 21-09 Mobilization 1LSLS $230,000.00 31-09 Construction Site Sign(s)1LSLS $2,500.00 4 1-10Traffic Control Labor 1800HR$45.00 $81,000.00 52-02 Removal of Structures and Obstructions 1LSLS $14,400.00 62-02 Clearing and Grading 1LSLS $30,000.00 72-03 Roadway Excavation Including Haul 1350CY $23.00 $31,050.00 82-03 Unsuitable Foundation Excavation 600CY $25.00 $15,000.00 92-06 Gravel Baorrow including Haul 4700TON $20.00 $94,000.00 102-09 Shoring and Extra Excavation Class B 22200SF $1.00 $22,200.00 114-04 Crushed Surfacing Top Course 250TON $25.00 $6,250.00 124-04 Crushed Surfacing Base Course 1200TON $22.00 $26,400.00 135-04 Asphalt Concrete Pavement Class B 650TON $100.00 $65,000.00 145-04 Asphalt Concrete Pavement Class E 750TON $100.00 $75,000.00 155-04 Asphalt Cold Patch Mix 100TON $125.00 $12,500.00 166-02 MSE Block Wall 5500SF $45.00 $247,500.00 177-00 Pipe Foundation Material 800TON $20.00 $16,000.00 187-00 Imported Pipe Bedding 2400TON $15.00 $36,000.00 197-00 Select Pipe Trench Backfill 1300TON $18.00 $23,400.00 207-01 PVC Storm Drain Pipe 12-inch Diameter 1300LF $60.00 $78,000.00 217-01 48-in detention Pipe 750LF $250.00 $187,500.00 227-05 Catch Basin Type I 14EA $1,500.00 $21,000.00 237-05 Catch Basin Type II, 72" Diameter 3EA $6,500.00 $19,500.00 247-05 Water Quality treatment System, complete 1LS LS $50,000.00 257-05 Connect to Existing Catch Basin 2EA $2,000.00 $4,000.00 268-02 Street Trees in Grates 66EA $850.00 $56,100.00 278-04 Cement Concrete Traffic Curb and Gutter 2000LF $25.00 $50,000.00 288-13 Monument Type B 2EA $1,250.00 $2,500.00 298-14 Cement Concrete Sidewalk and Driveways 2300SY $50.00 $115,000.00 308-14 Cement concrete Sidwalk Ramp 4EA $2,000.00 $8,000.00 318-20 Illumination System Complete 1LS LS $35,000.00 328-20 Traffic Signal System Complete 1LS LS $450,000.00 338-21 Permanent Signing 1LS LS $5,000.00 348-22 Channelization Complete 1LS LS $20,000.00 Subtotal Schedule A$2,179,800.00 Right-of-Way Acquistion includes approximately 17,000 SF of partial acquisitions along the Corridor frontage.1/10/2012 at 10:16 AM 2 of 2 h:\proj\eng.est\CP1119-Grant Appl Engineers Estimate.XLS