|
CITY IMPROVEMENT PROJECT NO. 16-98
<br />CENTRAL PARK PARKING LOT
<br />ENGINEER'S ESTIMATE - 9/6/16
<br />ITEM ESTIMATED COST
<br />ITEM DESCRIPTION UNIT UNIT COST
<br />NUMBER QUANTITY EXTENSION
<br />2021.501 MOBILIZATION LS $ 15,000.00 1 $ 15,000.00
<br />2101.502 CLEARING TREE $ 200.00 10 $ 2,000.00
<br />2101.507 GRUBBING TREE $ 200.00 10 $ 2,000.00
<br />2104.501 REMOVE SEWER PIPE - STORM LF $ 15.00 30 $ 450.00
<br />2104.505 REMOVE BITUMINOUS PAVEMENT SY $ 6.00 207 $ 1,242.00
<br />2104.513 SAWING BITUMINOUS PAVEMENT - FULL DEPTH LF $ 5.00 16 $ 80.00
<br />2105.501 COMMON EXCAVATION (EV) CY $ 12.50 383 $ 4,787.50
<br />2105.511 CHANNEL AND POND EXCAVATION (EV) CY $ 15.00 1322 $ 19,830.00
<br />2105.522 SELECT GRANULAR BORROW (CV) CY $ 12.00 100 $ 1,200.00
<br />2105.601 UTILITY DEWATERING LS $ 1,000.00 1 $ 1,000.00
<br />2105.604 GEOTEXTILE FABRIC TYPE IV SY $ 3.50 70 $ 245.00
<br />2211.503 AGGREGATE BASE CLASS 5 MODIFIED (CV) CY $ 25.00 645 $ 16,125.00
<br />2232.501 MILL BITUMINOUS PAVEMENT SY $ 15.00 5 $ 75.00
<br />2357.502 BITUMINOUS MATERIAL FOR TACK COAT GAL $ 2.10 197 $ 413.70
<br />2360.501 TYPE SP 9.5 WEARING COURSE MIXTURE (SPWEA340B) (1.5") TON $ 55.00 279 $ 15,345.00
<br />2360.501 TYPE SP 12.5 WEARING COURSE MIXTURE (SPWEB240B) (2.5") BITUMINOUS TRAIL TON $ 55.00 149 $ 8,195.00
<br />2360.502 TYPE 12.5 NON -WEARING COURSE MIXTURE (SPNWB330B) (2") TON $ 52.00 466 $ 24,232.00
<br />2411.507 CONCRETE INLET PAD EA $ 200.00 2 $ 400.00
<br />2451.607 ROCK BEDDING (CV) CY $ 30.00 5 $ 150.00
<br />2501.515 12" CS PIPE APRON EA $ 650.00 2 $ 1,300.00
<br />2501.515 15" RC PIPE APRON EA $ 700.00 1 $ 700.00
<br />2501.515 18" RC PIPE APRON EA $ 800.00 1 $ 800.00
<br />2501.602 TRASH GUARD FOR 12" CS PIPE APRON EA $ 300.00 2 $ 600.00
<br />2501.602 TRASH GUARD FOR 15" RC PIPE APRON EA $ 325.00 1 $ 325.00
<br />2501.602 TRASH GUARD FOR 18" RC PIPE APRON EA $ 350.00 1 $ 350.00
<br />2501.602 INLET STRUCTURE SPECIAL (RAIN GUARDIAN) EA $ 750.00 2 $ 1,500.00
<br />2503.541 15" RC PIPE SEWER, DESIGN 3006 CLASS III LF $ 33.00 148 $ 4,884.00
<br />2503.541 18" RC PIPE SEWER, DESIGN 3006 CLASS III LF $ 35.00 62 $ 2,170.00
<br />2503.602 CONNECT TO EXISTING STORM SEWER EA $ 1,000.00 1 $ 1,000.00
<br />2503.603 12" HDPE PIPE SEWER LF $ 30.00 246 $ 7,380.00
<br />2506.501 CONSTRUCT DRAINAGE STRUCTURE DESIGN 48-4020 LF $ 415.00 25.4 $ 10,541.00
<br />2506.502 CONSTRUCT DRAINAGE STRUCTURE DESIGN 2X3 CATCH BASIN EA $ 1,150.00 2 $ 2,300.00
<br />2506.516 CASTING ASSEMBLY EA $ 500.00 7 $ 3,500.00
<br />2506.521 INSTALL CASTING EA $ 225.00 7 $ 1,575.00
<br />2511.501 RANDOM RIP RAP CLASS III CY $ 125.00 17 $ 2,125.00
<br />2521.501 6" CONCRETE WALK SF $ 6.20 189 $ 1,171.80
<br />2531.501 CONCRETE CURB & GUI I'ER DESIGN B618 LF $ 12.00 1344 $ 16,128.00
<br />2531.501 CONCRETE CURB & GUI ILR DESIGN B618 (MODIFIED) LF $ 15.00 144 $ 2,160.00
<br />2531.604 CONCRETE DRAINAGE FLUME SY $ 60.00 22 $ 1,320.00
<br />2531.618 TRUNCATED DOMES SF $ 40.00 60 $ 2,400.00
<br />2535.501 BITUMINOUS CURB LF $ 8.00 277 $ 2,216.00
<br />2563.601 TRAFFIC CONTROL LS $ 1,000.00 1 $ 1,000.00
<br />2564.531 SIGN PANEL TYPE C SF $ 35.00 19 $ 647.50
<br />2564.537 INSTALL SIGN PANEL TYPE C EA $ 100.00 6 $ 600.00
<br />2573.502 SILT FENCE LF $ 2.50 725 $ 1,812.50
<br />2573.530 STORM DRAIN INLET PROTECTION EA $ 200.00 7 $ 1,400.00
<br />2573.535 STABILIZED CONSTRUCTION EXIT EA $ 1,000.00 1 $ 1,000.00
<br />2574.508 FERTILIZER TYPE 3 LB $ 1.50 175 $ 262.50
<br />2575.502 SEED MIXTURE 33-261 LB $ 18.00 25 $ 450.00
<br />2575.502 SEED MIXTURE 25-131 LB $ 4.00 95 $ 380.00
<br />2575.511 MULCH MATERIAL TYPE 1 TON $ 500.00 1 $ 600.00
<br />2575.519 DISK ANCHORING ACRE $ 450.00 0.44 $ 198.00
<br />2575.523 EROSION CONTROL BLANKET CATEGORY 3 SY $ 2.00 1250 $ 2,500.00
<br />2575.605 SEEDING ACRE $ 1,000.00 0.86 $ 860.00
<br />2582.501 PAVT MSSG (HANDICAP SYMBOL) - EPDXY EA $ 250.00 4 $ 1,000.00
<br />2582.502 4" SOLID LINE WHITE - EPDXY LF $ 0.50 1505 $ 752.50
<br />2582.502 4" BROKEN LINE YELLOW - EPDXY LF $ 0.75 490 $ 367.50
<br />2582.503 CROSSWALK MARKING -EPDXY SF $ 8.00 240 $ 1,920.00
<br />TOTAL ESTIMATED CONSTRUCTION COST $ 194, 966.50
<br />INDIRECT COSTS (ADMIN, ENGR, FINANCE, LEGAL) 23% $ 44,842.30
<br />TOTAL ESTIMATED PROJECT COST $ 239,808.80
<br />
|