Loading...
ST9301-EM010330 Summary of Estimated Quantities & Costs SCHEDULE I T.H.D. NO. DESCRIPTION Unit Quantlt7 Unit Price Estimated Co~t 100 ~REPARE RIGHT OF WAY STA 42.4 $ 700.00 $29,680.00 104 REMOVING ASPHALT (PAVING) AND BASE SY 13,050.0 $ 5.00 $65,250.00 104 REMOVING CONCRETE (DRIVEWAYS) SY 1,663.0 $ 12.00 $19,956.00 104 REMOVING CONCRETE IRIPRAP) SY 482.0 $ 5.00 $2,410.00 104 {EMOW NG CONCRETE {SIDEWALK} SY 350.0 $ 3.00 $1,050.00 110 EXCAVATION (ROADWAY AND CHANNEL) CY 2,223.0 $ 6.00 $13,338.00 132 EMBANKMENT {DENS CON'r) (CLASS 3) CY 68,615.0 $ 8.00 $548,920.00 160 FURNISHING AND PLACING TOPSOIL (4') (CLASS 2) SY 37,487.0 $ 1.00 $37,487.00 164 SEEDING FOR EROSION CONTROL (CELLULOSE F.M.) SY 37,487.0 $ 0.25 $9,371.75 247 FLEX BASE TYPE 'A' GR- 2 CLASS 4 CY 2t.7 $ 80.00 $1,736.00 260 LIME TREATED SUBGRADE (6'} SY 30,970.0 $ 1.50 $46,455.00 260 LIME SLURRY ~'YPE 'A') TON 428.7 $ 95.00 $40,726.50 340 EMAC (TYPE 'O") TON 0.5 i ~ 50.00 $25.00 360 MONOUTHIC CURB, 6' LF 15,145.0 7.00 $106,015.00 360 CONCRETE PAVEMENT (8' REINF.) (555 FLEX) SY 29,113.0 $ 38.00 $1,106,294.00 360 CONCRETE STREET HEADER LF 81.0 $ 7.00 $567.00 400 ;TRUCTURAL EXCAVATION {CULVERT, LARGE) CY 14,436.0 $ 10.OO $144,360.00 400 STRUCTURAL EXCAVATION (RIPRAP) CY 150.0 $ 5.00 $750.00 400 STRUCTURAL EXCAVATION (CULVERT, SMALL) CY 1,721.4 $ 7.00 $12,049.80 400 CEMENT STABILIZED BACKFILL CY 160.0 $ 240.00 $38,400.00 402 TRENCH SAFETY PR(J ~ ~[.;/iON LF 3,775.0 $ 2.00 $7,550.00 403 TEMPORARY SPECIAL SHORING SF 42,500.0 $ 7.00 $297,500.00 423 RETAINING WALL (CONCRETE BLOCK) SY 1,124.0 $ 40.00 $44,960.00 432 RIPRAP, CLASS B CY 80.0 $ 300.00 $24,000.00 462 PRECAST CONCHI:: It: BOX CULVERT, 10' X 8' LF 652.0 $ 885.00 $577,020.00 464 4' PVC STORM DRAIN PIPE LF 50.0 $ 10.00 $500.00 464 18' RCP SEWER, CL Ill LF 458.0 S 55.00 $25,190.00 464 21" RCP SEWER, CL III LF 1,591.0, $ 67.00 $106,597.00 464 24" RCP SEWER, CL Ill LF 556.0 $ 70.00 $38,920.00 464 27" RCP SEWER, CL III LF 55.0 $ 9000 $4,950.00 464 30' RCP SEWER, CL III LF 183.0 $ 92.00 $16,836.00 464 33' RCP SEWER, CL III LF 184.0 $ 99.00 $18,216.00 464 36' RCP SEWER, CL III LF 79.0 $ 125.00 $9,875.00 464 38' RCP SEWER, CL Ill LF 678.0 $ 155.00 $105,090.00 465 'REC. CURB INLET Each 5.0 $ 1,523.00 $7,615.00 465 ' REC. CURB iNLET Each 1.0 $ 1,840.00 $1,840.00 465 I0' REC. CURB INLET Each 17.0 $ 2,826.00 $,48,042.00 465 '~ INLET 4X4 Each 1.0 $ 2,593.00 $2,593.00 465 YPE 'A' STRM. SEWER MANHOLE, 21' DIA. Each 3.0 $ 2,000.00 $6,000.00 465 YPE 'A' STRM. SEWER MANHOLE, 24' DIA. Each 3.0 $ 2,200.00 $6,600.00 465 TYPE 'B' STRM. SEWER MANHOLE, 48' DIA. Each 30 $ 3,000.00 $9,000.00 465 TYPE 'B' STRM. SEWER MANHOLE, 36' DIA. Each 1.0 $ 2,500.00 $2,500.00 466 -IEADWALL, TY C (18') Each 3.0 $ 900.00 $2,700.00 486 -IEADWALL, TY C {21') Each 3.0 $ 1,200.0~ $3,600.00 466 HEADWALL, 'Ff' C (24') Each 7.0 $ 1,500.00 $10,500.00 466 HEADWALL, TY C (30') Each 2.0 $ 1,800.00 $3,600.00 466 HEADWALL, TY C (33') Each 2.0 $ 2,000.00 $4,000.00 466 HEADWALL. TY C 136') Each 1.0 $ 2,500.00 $2,500.00 466 HEADWALL, 'FY C (48') Each 1.0 $ 2,900.00 $2,900.00 474 SLOTTED DRAIN, TY A (21') LF 42.0 ! $ 80.00 $3,360.00 496 REMOVE OLD STRUCT. (PIPE <18') LF 57.0 $ 10.00 $570.00 496 REMOVE OLD STRUCT. (PIPE >18'} LF 423.0 $ 20.00 $8,460.00 496 REMOVE OLD DRAINAGE STRUCTURE 10' X8' BOX LF 380.0 $ 56.00 $20,900.00 496 REMOVE OLD STRUCTURES, WINGWALLS EaCtl 2.0 $ 1,000.00 $2,000.00 500 MOBILIZATION Lump Sum 1.0 $ 450,000.00 $450,000.00 502 BARRICADES, SIGNS, AND TRAFFIC HANDLING Month 18.0 $ 1,000.00 $18,000.00 504 FIELD OFFICE Month 18.0 $ 1,000.00 $18,000.00 508 CONSTRUCT DETOURS (CLASS 3) SY 2,579.0 $ 30.00 $77,370.00 512 PORTABLE CONC. BARRIER (FURN. & INST.) (TYPE 2) LF 4,650.0 $ 29.28 $136,152.00 512 PORTABLE CONC. BARRIER (MOVE 8, RESET'~ (TYPE 2) LF 4,250.0 $ 2.14 $9,095.00 512 PORTABLE CONC. BARRIER (REMOVE) (TYPE 2) LF 4,650.0 $ 2.39 $11,113.50 530 i' CONCRETE DRIVEWAYS SY 1,218.0 $ 41.00 $49,938.00 531 BARRIER FREE RAMPS SY 40.0 $ 21.00 $840.00 531 SIDEWALK (CLASS A CONCRETE) SY 93.0 $ 25.00 $2,325.00 540 METAL BEAM GUARD FENCE (12 GA) LF 1,024.0 $ 14.00 $14,336.00 540 TERMINAL ANCHOR SECT {10 GA) Each 2.0 $ 300.00 $600.00 542 REMOVE METAL BEAM GUARD FENCE LF 400.0 $ 1.50 $600.00 550 REPLACE CHAIN LINK FENCE LF 1,561.0 $ 16.00 $24,976.00 560 MAILBOX ASSEMBLIES EA 2.0 $ 125.00 $250.00 618 3' PVC CONDIUT (SCH. 40) LP 594.0 $ 8.00 $4,752.00 File: New-Sandy Lake Cost Estimate.xls March 30, 2001 Page I ol' 2 Summary of ~__=t!mated Qua.titles & Costs SCHEDULE I T.H.D. NO. DESCRi~/iuN Unit Quantity Unit PHce Estimated Co~t 624 ]ROUND BOXES, TY A Each 10.0 $ 571.00 $5,710.00 624 ]ROUND BOXES, TY B Eacfl 2.0 $ 650.00 $1,300.00 636 ~LUM SIGNS ~ A) SF 63.0 $ 9.50 $598.50 624 SMALL RDSD SGN ASSM (TY A) Each 10.0 $ 182.00 $1,820.00 624 SMALL RDSD SGN ~SSM (TY D-l) Each 6.0 $ 231.00 $1,386.00 662 VRK ZN PAV MRK REMOV ON) (4') (SLD) LF 20,450.0 $ 0.81 $16,564.50 662 WRK ZN PAV MRK REMOV (W} (4') (BRIO LF 130.0 $ 0.88 $114.40 662 WRK ZN PAV MRK REMOV (Y) (4') (SLD) LF 20,450.0 $ 0.83 $16,973.50 666 REFL PAVE MRK TY I (W) (4") (SI.D) LF 8,180.0 $ 0.20 $1,636.00 666 REFL PAVE MRK TY I IW) (4') (BRIO LF 2,040.0 $ 0.30 $612.00 666 REFL PAVE MRK TY I (W) (6') (SLD) LF 770.0 $ 2.36 $1,817.20 666 REFL PAVE MRK TY I (W} (18') (SLD) LF 132.0 $ 4.87 $642.84 666 REFL PAVE MRK 'FY I (Y} (4') (SLD) LF 7,280.0 $ 0.25 $1,820.00 666 REFL PAVE MRK TY II (W) (4') (SLD) LF 8,180.0 $ 0.16 $1,308.80 666 REFL PAVE MRK TY II (W) (4') (BRK) LF 2,040.0 $ 1.24 $2,529.60 666 REFL PAVE MRK TY il (W~ (6') (SLD) LF 770.0 $ 3.00 $2,310.00 666 :~EFL PAVE MRK TY II ON) (18') (SLD) LF 132.0 $ 3.00 $396.00 666 REFL PAVE MRK TY II (Y} (4') (SLD) LF 7,280.0 $ 0.13 $946.40 672 RAIS PAY MRKR CL B (REFL) TY I-C EA 514.0 $ 4.62 $2,374.68 677 ELIM EXT PAY MARK & MRKR (4') LF 61,440.0 $ 0.36 $22,118.40 678 =AY SURF PREP FOR MRKS (4') LF 17,500.0 $ 0.04 $700.00 678 PAV SURF PREP FOR MRKS (6') LF 770.0 $ 0.08 $61.60 678 PAY SURF PREP FOR MRKS (18') LF 132.0 $ 2.72 $359.04 5005 ROCK FILTER DAM, TYPE 4 (INSTALL) LF 640.0 $ 33.13 $21,203.20 5005 ROCK FILTER DAM, TYPE 4 (REM. AND RPL) LF 64.0 $ 42.46 $2,717.44 5005 ROCK FILTER DAM, TYPE 4 (REM.) LF 640.0 $ 9.30 $5,952.00 5007 BALED HAY FOR EROSION CONTROL (INSTALL) Each 470.0 $ 9.96 $4,681.20 5007 BALED HAY FOR EROSION CONTROL (REM. & RPL) Each 47.0 $ 13.63 $640.61 5007 BALED HAY FOR EROSION CONTROL (REM.) Each 470.0 $ 5.50 $2,585.00 5249 TEMP SEDMT CONT FENCE LF 9,600.0 $ 1.93 $18,528.00 5249 TEMP SEDMT CONT FENCE IREMOVE & REPLAC) LF 959.0 $ 1.96 $1,879.64 5249 TEMP SEDMT CONT FENCE (REMOV) LF 9,600.0 $ 0.60 $5,760.00 5579 LANDSCAPE PAVERS SF 13,091.0 $ 15.00 $196,365.00 5819 SINGLE GUARDRAIL TERMINAL EA 2.0 $ 1,700.00 $3,400.00 5559 iSTAMPED CONCRETE SF 2,776.0 $ 10.00 $27,760.00 Total Estimate = $4,845,244.10 File: New-Sandy Lake Cost Esfimate.xls March 30, 2~)1 Page2 o~ 2