Loading...
HomeMy WebLinkAboutCost EstimateCreekview Elementary & Eagle Avenue Engineer's Estimate Jan-08 Item# Description Quantity Units Unit Price Price Street Items 1 Mobilization 1 LS $ 80,000.00 $80,000 2 Prepare Right-of-way 1 LS $ 15,000.00 $15,000 3 Cellulose Fiber Mulch Seeding 2550 SY $ 0.50 $1 ,275 4 Erosion & Sediment Control 1 LS $ 5,000.00 $5,000 5 8" Lime Stabilized Subgrade 5288.8 SY $ 2.75 $14,544 6 8" Reinforced Concrete Paving 4808 SY $ 45.00 $216,360 7 4" Reinforced Concrete Sidewalk (6') 11 ,730 SF $ 3.50 $41 ,055 8 Handicap Ramp 8 EA $ 800.00 $6,400 9 Excavation 3,322 CY $ 8.00 $26,576 10 Embankment 229 CY $ 8.00 $1 ,832 Street Subtotal $408,042 Drainage Items 11 5' Standard Recessed Inlet 4 EA $ 2,800.00 $11 ,200 12 10' Standard Recessed Inlet 3 EA $ 3,200.00 $9,600 13 15' Standard Recessed Inlet 1 EA $ 3,800.00 $3,800 14 18" RCP 82 LF $ 55.00 $4,510 15 24" RCP 405.5 LF $ 65.00 $26,358 16 30" RCP 262.6 LF $ 80.00 $21 ,008 17 Structural Backfill for RCP 726.5 LF $ 30.00 $21 ,795 18 Precast Sloped Headwall for 30" RCP 2 EA $ 4,200.00 $8,400 19 4' Standard Junction Box 1 EA $ 3,000.00 $3,000 20 10 x 7 Concrete Box Culvert 200 LF $ 600.00 $120,000 21 Rock Rip Rap -24" Diameter Avg. 320 SY $ 35.00 $11 ,200 22 Parallel Wingwall for Multi Box Culvert 2 EA $ 27,500.00 $55,000 23 Rail (TY C203) 179.4 LF $ 150.00 $26,910 24 Metal Beam Guard Fence Turn Down 4 EA $ 350.00 $1,400 Drainage Subtotal $324, 181 Signage 25 Type Ill Barricades 2 EA $ 500.00 $1 ,000 26 Street Placards 2 EA $ 50.00 $100 27 Stop Signs 2 EA $ 250.00 $500 Signage Subtotal $1,600 Water Item~ .. 28 8" PVC Water Line 2810 LF $ 30.00 $84,300 29 6" PVC Water Line 133 LF $ 25.00 $3,325 30 16" Steel Encasement Pipe 81 LF $ 40.00 $3,240 ,_ .... -..... ,,,,,, 31 8" M.J. GV & Box 12 EA $ 1,000.00 $12,000 ----:~ ~ OF r12. \\\\ 32 6" M.J. GV & Box 2 EA $ 850.00 $1 ,700 ---<..~ ......... ~-of ... -'":> .. * .. IS' 33 4" M.J. GV & Box 1 EA $ 650.00 $650 .f.* ..... · ........ ,l 34 8"x8"M.J. Tee 4 EA $ 800.00 $3,200 ~*.... .... *' ,, ................................. : ..... l 35 8"x6" M.J. Tee 3 EA $ 760.00 $2,280 ~ n 36 8"x4" M.J. Tee 1 EA $ 750.00 $750 ~ .. JMAF;.S.J •. ~~1F;Nt!Q~S. J 37 8"x45° M.J. Bend 16 EA $ 400.00 $6,400 ~ 'l\ 93631 /$ ~ 38 8"x22.5° M.J. Bend 10 EA $ 500.00 $5,000 ~ Q\ /~$ 39 6"x45° M.J. Bend 4 EA $ 500.00 $2,000 \~· .. ~(.f?.lf.~.~~?. .. &'ii 40 8"x6" Reducer 1 EA $ 600.00 $600 'i~Stoi~~---ri-f> I 41 8" Plug EA $ 250.00 $250 4 ,~ cr~.s1 , .· 42 6" In-Line Blowoff EA $ 2,500.00 $2,500 ·\-G~ ' _) ._ . ! 43 2" Blow Off Valve EA $ 1,200.00 $1 ,200 /-!lt -0~ 44 Backflow Preventer w/ Concrete Vault 1 EA $ 900.00 $900 45 Connect to Existing System 3 EA $ 1,500.00 $4,500 46 FDC Riser 1 EA $ 1,600.00 $1 ,600 47 Standard Fire Hydrant Assembly 3 EA $ 2,800.00 $8,400 48 Structural Backfill 806 LF $ 15.00 $12,090 49 Trench Safety 2943 LF $ 5.00 $14,715 Water Subtotal $171,600 Construction Total $905,423 Creekview Elementary & Eagle Avenue Engineer's Estimate Jan-08 Item# Description Quantity Units Unit Price Price Street Items 1 Mobilization 1 LS $ 80,000.00 $80,000 2 Prepare Right-of-way 1 LS $ 15,000.00 $15,000 3 Cellulose Fiber Mulch Seeding 2550 SY $ 0.50 $1,275 4 Erosion & Sediment Control 1 LS $ 5,000.00 $5,000 5 8" Lime Stabilized Subgrade 5288.8 SY $ 2.75 $14,544 6 8" Reinforced Concrete Paving 4808 SY $ 45.00 $216,360 7 4" Reinforced Concrete Sidewalk (6') 11,730 SF $ 3.50 $41 ,055 8 Handicap Ramp 8 EA $ 800.00 $6,400 9 Excavation 3,322 CY $ 8.00 $26,576 10 Embankment 229 CY $ 8.00 $1 ,832 Street Subtotal $408,042 Drainage Items 11 5' Standard Recessed Inlet 4 EA $ 2,800.00 $11 ,200 12 1 O' Standard Recessed Inlet 3 EA $ 3,200.00 $9,600 13 15' Standard Recessed Inlet 1 EA $ 3,800.00 $3,800 14 18" RCP 82 LF $ 55.00 $4,510 15 24" RCP 405.5 LF $ 65.00 $26,358 16 30" RCP 262.6 LF $ 80.00 $21 ,008 17 Structural Backfill for RCP 726.5 LF $ 30.00 $21 ,795 18 Precast Sloped Headwall for 30" RCP 2 EA $ 4,200.00 $8,400 19 4' Standard Junction Box 1 EA $ 3,000.00 $3,000 20 10 x 7 Concrete Box Culvert 200 LF $ 600.00 $120,000 21 Rock Rip Rap -24" Diameter Avg. 320 SY $ 35.00 $11,200 22 Parallel Wingwall for Multi Box Culvert 2 EA $ 27,500.00 $55,000 23 Rail (TY C203) 179.4 LF $ 150.00 $26,910 24 Metal Beam Guard Fence Turn Down 4 EA $ 350.00 $1,400 Drainage Subtotal $324, 181 Signage 25 Type Ill Barricades 2 EA $ 500.00 $1 ,000 26 Street Placards 2 EA $ 50.00 $100 27 Stop Signs 2 EA $ 250.00 $500 Signage Subtotal $1,600 Water Item$ 28 8" PVC Water Line 2810 LF $ 30.00 $84,300 29 6" PVC Water Line 133 LF $ 25.00 $3,325 30 16" Steel Encasement Pipe 81 LF $ 40.00 $3,240 , ......... -..... '''"'' 31 8" M.J. GV & Box 12 EA $ 1,000.00 $12,000 ----:~~OF r€ \\\\ 32 6" M.J. GV & Box 2 EA $ 850.00 $1 ,700 ---<,.!>-••··•••• ~-1 ... -'°:) "*" U' 33 4" M.J. GV & Box 1 EA $ 650.00 $650 j' * ...... · ....... -fl 't 34 8"x8"M.J. Tee 4 EA $ 800.00 $3,200 '* :' "· *' (11 ..... : .......................... : ••••• ,,, 35 8"x6" M.J. Tee 3 EA $ 760.00 $2,280 ~ n 36 8"x4" M.J. Tee 1 EA $ 750.00 $750 ~ .. JM9t;~.J .. e~1f~HPJ;H~. J 37 8"x45° M.J. Bend 16 EA $ 400.00 $6,400 ~ -0\ 93631 /$ ~ ~~.. •'[.ti~ 38 8"x22.5° M.J. Bend 10 EA $ 500.00 $5,000 ,a ·. ··~,,,. l~~-.. ~(PENS~?.··~ .E 39 6"x45° M.J. Bend 4 EA $ 500.00 $2,000 '\~81Q"•••·t.·~~--..:" J-_I I 40 8"x6" Reducer 1 EA $ 600.00 $600 4 \~~;i1 ~.91 /.' 41 8" Plug EA $ 250.00 $250 42 6" In-Line Blowoff EA $ 2,500.00 $2,500 ·\,.<(..~ • ,__)... . . 43 2" Blow Off Valve 1 EA $ 1,200.00 $1,200 /-(lt-0~ 44 Backflow Preventer w/ Concrete Vault 1 EA $ 900.00 $900 45 Connect to Existing System 3 EA $ 1,500.00 $4,500 46 FDC Riser 1 EA $ 1,600.00 $1 ,600 47 Standard Fire Hydrant Assembly 3 EA $ 2,800.00 $8,400 48 Structural Backfill 806 LF $ 15.00 $12,090 49 Trench Safety 2943 LF $ 5.00 $14,715 Water Subtotal $171,600 Construction Total $905,423