HomeMy WebLinkAboutCost EstimateThe Barracks II
Phase 103 104 - Airborn Avenue
Cost Estimate
Item Description Qt Unit Unit Price Total
General Items
1
Storm Water Pollution Prevention Plan
l
LS
$I,000.00
$1,000.00
2
Site Cleanup&Seeding
1
LS
$I,500.00
$1,500.00
Sub-Total................................................................................................................................................................
$2,500.00
Demolition
1 ROW Preperation 2 STA $1,000.00
$2,000.00
Sub - Total...................................................................................................................................................................
$2,000.00
Drainage
1
48" RCP Storm Sewer w/Structural Backfill
180.0
LF
$120.00
$21,600.00
2
42" RCP Storm Sewer w/Structural Backfill
126.0
LF
$100.00
$12,600.00
3
4' x 18.5' Curb Inlet
I
EA
$6,500.00
$6,500.00
4
10' Sidewalk Box Drain
3
EA
$3,500.00
$10,500.00
5
Turf Reinforcement Mat
76
SY
$10.00
$760.00
6
5'-wide Concrete Channel
235
LF
$40.00
$9,400.00
7
Headwall/Wingwall
3
EA
$10,000.00
$30,000.00
_
8
Rock Rip -Rap
63
SY
$25.00
$1,575.00
Sub - Total...................................................................................................................................................................
$92,935.00
-- - - Water_.-- - - --
1
12" PVC (C-900) Water Line
353
LF
$35.00
$12,355.00
2
8" PVC (C-900) Water Line
301
LF
$28.00
$8,428.00
3
6" PVC (C-900) Water Line
1,250
LF
$20.00
$25,000.00
4
Structural Backfill
326
LF
$10.00
$3,260.00
5
Long (dual) water service transfer
9
EA
$800.00
$7,200.00
6
Short (dual) waterservice transfer
12
EA
$500.00
$6,000.00
7
Long (single) water service transfer
to
EA
$450.00
$4,500.00
8
Short (single) water service transfer
7
EA
$300.00
$2,100.00
9
16" Steel Casing
59
LF
$185.00
$10,915.00
10
12" Gate Valve
I
EA
$1,600.00
$1,600.00
11
8" Gate Valve
_
2
EA
$900.00
$1,800.00
12
6" Gate Valve
3
EA
$750.00
$2,250.00
13
Fire Hydrant
1
EA
$2,500.00
$2,500.00
14
Remove and Relocate 4" Blow Off
I
EA
$1,200.00
$1,200.00
15
Remove and Relocate 2" Blow Off
I
EA
$750.00
$750:00
16
Remove 2" Blow Off
1
EA
$250.00
$250.00
Sub- Total...................................................................................................................................................................
$90,108.00
Sewer
1
8" SDR 26 PVC Sanitary Sewer
943K
$42.00
$39,606.00
2
6" SDR 26 PVC Sanitary Sewer
396
$25.00
$9,900:00
3
4'Manholc
6
$4,500.00
$27,000.00
4
Long (dual) sewer service
15
$800.00
$12,000.00
5
Short (dual) sewer service
9
$450.00
$4,050.00
6
Long (single) sewer service
9
$450.00
$4,050.00
7
Short (single) sewer service
2
$400.00
$800.00
8
6" Cleanout
I
$500.00
$500.00
9
Connect to Existing Manhole
I
EA
$500.00
- $500.00
10
Structural Backfill
389
EA
$10.00
$3,890.00
Sub-Total.......................................................................................................................................I............................
$102,296,00
Goodwin - Lasiter, Inc.
June 5, 2013 Page 1 of 2
The Barracks H
Phase 103104 - Airborn Avenue
Cost Estimate
Item Description Oty Unit Unit Price Total
_
Paving
1
6" Concrete Paving
6,880
SY
$30.00
$206,400.00
2
Lime Stabilization
7,747
SY
$3.00
$23,241.00
3
Lime for Subgrade Stabilization
116
TON
$150.00
$17,430.75
4
Monolithic Curb
3,275
LF
$4.00
$13,100.00
5
Pedestrian Guardrail
44
LF
$15.00
$660.00
5
Concrete Sidewalk
1,980
SY
$25.00
$49,500.00
6
Concrete Pavers
57
SF
$12.00
$684.00
7
Striping
1
LS
. $1,500.00
$1,500.00
8
End of Street Signage
6
EA
$250.00
$1,500.00
9
Stop Signs & Street Signs
3
EA
' $900.00
$2,700.00
Sub - Total...................................................................................................................................................................
$316,715.75
ConstructionCost Estimate TOTAL................................................................................................................
$606,554.75
Goodwin - Lasiter, Inc.
June 5, 2013 page 2 of 2