HomeMy WebLinkAboutCost EstimateIndian Lakes Subdivision, Phase XII
Engineer's Estimate
MBESI NO. 1062-0037
March 1, 2013
Item
No.
Description
Unit
Quantfly
Estimated
Total
Unit Pce
Paving Construction
1
Clearing/Grubbing
Ac.
4.00 $2,500,00
$1Q,000.00
2
3
Excavation
2" HMAC (including prime coat)
L.S.
1 ###$1 # #####
30000
. ,0 $ 0
4
6" Lime Stabilized Subgrade (6-1.)S.Y.
S.Y.
4,003 0
$30,000.0
5
6" Crashed Limestone Base
5,522 $4.50
$24,849.00
S.Y.
5,235 $11.00
$57,585.00
Paving Subtotal
$168,468.50
Storm Drain Construction
6
18" RCP, ASTM C76, CL III
L.F.
45 $30.00
$1,350.00
7
24" RCP, ASTM C76, CL III
L.F.
105 $31.00
$3,255.00
8
Sloped End Treatment for 18" RCP
EACH
2 $800.00
$1,600.00
9
Sloped End Treatment for 24" RCP
EACH
4 ########
$4,000.00
Storm Drain Subtotal
$10,205.00
10
8"PVC CL 200-C900 Water Pipe, non-structural backfdl
L.F.440
$19,470.00
11
6" PVC CL 200-C900 Water pipe, non-structural backSll
L.F.
$13,000.00
12
4" PVC CL 200-C900 Water Pi , non-structural backfill
L.F.0
$1,620.00
13
16" Steel Casing with Bore
L.F.
$4,000.00
14
16" Steel Casing
L.F.
$2,400.0015
US1,000.00$2,000.00
Fire Hydrant Assembly
EACH
$7,200.0016
S" Gate Valve
6" Gate Valve
EACH
$2,000.0017
18
2" Blow -off Assembly
EACH
1
$800.00
19
Water Service, 1.5" Type K Copper (Short Side < 201)
EACH
EACH
1
3
$1,000.00
$1,00.00
$1 ,0 00.00
$,00.00
20
Water Service, l,5"TypeKCo (Long Side>20')
EACH
2
$1,500.00
$3,000.00
21
Water Service, l" T K Co per (Short Side <20')
EACH
1
$1,000.00
$1,000.00
Water Line
Subtotal
$SS,790.00
19
4'Wide Erosion Comm]Blanket as m�nulhctured North American Green) `
L.F.
2,583
$0.90
$2,324.70
20
Straw Bale Barrier
EACH
13
$75.00
$975.00
21
Cellulose Fibermulch Seeding
S.Y.
11,812
$0.50
$5,906.00
22
Construction Exit for Silt Control
EACH
1
$1,500.00
$1,500.00
23
Silt Fence
I F
1 1,150
1 $3.00
$3,450M
Erosion Control Construction $14 155.70
TOTAL CONSTRUCTION COST $251,619
The above construction estimate is based on the engineer's preliminary opinion of Probable construction costs. This estimate constitutes our best
judgment at this time. Please note that the engineer does not have any control over contractor or supplier workloads and the degree to which inflation
may affect project costs between now and the bid date. During construction, additional features may become apparent as the work progresses, which
will result in an increase in cost.
e ., ......9,Tab 3 ,