Loading...
HomeMy WebLinkAboutCOST ESTIMATE AUTUMN CHASE ENGINEER'S ESTIMATE OF COST 10/13/2003 iterr## ` Description Quantity Units Unit Price Price GENERAL ITEMS 1 Mobilization 1 L.S. $25,000.00 $25,000.00 2 Erosion & Sediment Control 1 L.S. $5,000.00 $5,000.00 3 Prepare ROW (Demolition) 1 L.S. $6,000.00 $6,000.00 4 Striping & Signing 1 L.S. $5,000.00 $5,000.00 Subtotal $41,000.00 PAVEMENT ITEMS 5 8" Lime Stablized Subgrade 3361 S.Y. $4.00 $13,444.00 6 8" Limestone Base (Type A, Grade "1 ") 2994 S.Y. $13.50 $40,419.00 7 2" Hot Mix Asphaltic Concrete ( "D ") 2750 S.Y. $6.00 $16,500.00 8 Type 1, Reinforced Curb & Gutter 1040 L.F. $9.00 $9,360.00 9 4" Thick Concrete Sidewalk 6600 S.F. $3.00 $19,800.00 10 Handicap Ramps 4 Ea. $600.00 $2,400.00 11 Concrete Driveway Aprons 2 Ea. $750.00 $1,500.00 Subtotal $101,923.00 DRAINAGE ITEMS 12 5 Recessed Inlet 2 Ea. $2,500.00 $5,000.00 13 10' Recessed Inlet 3 Ea. $3,300.00 $9,900.00 14 10' Modified Recessed Inlet 1 Ea. $4,000.00 $4,000.00 15 Standard Junction Box 1 Ea. $2,500.00 $2,500.00 16 30" Class III Reinforced Concrete Pipe 91 L.F. $54.00 $4,914.00 17 36" Class III Reinforced Concrete Pipe 420 L.F. $78.00 $32,760.00 18 42" Class III Reinforced Concrete Pipe 435 L.F. $113.00 $49,155.00 19 42" Sloped Headwall 1 Ea. $750.00 $750.00 20 Decorative Handrail 30 L.F. $125.00 $3,750.00 Subtotal $112,729.00 WATER ITEMS 19 6" PVC C900 CL200 Waterline 725 L.F. $30.00 $21,750.00 20 8" PVC C900 CL200 Waterline 300 L.F. $45.00 $13,500.00 21 8" MJ Gate Valve 2 Ea. $750.00 $1,500.00 22 6" MJ Gate Valve 6 Ea. $550.00 $3,300.00 23 6 "x 6" MJ Tees 2 Ea. $275.00 $550.00 24 8 "x 6" MJ Tees 2 Ea. $300.00 $600.00 24 6" - 90 deg MJ Bends 1 Ea. $250.00 $250.00 25 6" - 45 deg MJ Bends 10 Ea. $250.00 $2,500.00 26 Standard Fire Hydrant Assembly 2 Ea. $2,500.00 $5,000.00 26 Connect to Existing System 3 Ea. $2,500.00 $7,500.00 Subtotal $56,450.00 SANITARY SEWER ITEMS 27 6" PVC SDR 26 Sewerline 2727 L.F. $30.00 $81,810.00 28 Standard 4' Diameter Manhole 14 Ea. $3,200.00 $44,800.00 29 Connection to Existing System 1 Ea. $2,500.00 $2,500.00 Subtotal $129,110.00 TOTAL COSH' . „ . $441;212.00 — ,. E F TE OF P i* "A A .... E J. B : MO R GA NiI yi 77689 y ° - ( 2 ) 3 S /ON A ,4` ENGINEERESTIMATE I AUTUMN CHASE ENGINEER'S ESTIMATE OF COST 10/13/2003 OVERSIZE PARTICIPATION PAVEMENT ITEMS (49' B/C TO BIC SECTION) 1 8" Lime Stablized Subgrade 3361 S.Y. $4.00 $13,444.00 2 8" Limestone Base (Type A, Grade "1 ") 2994 S.Y. $13.50 $40,419.00 3 2" Hot Mix Asphaltic Concrete ( "D ") 2750 S.Y. $6.00 $16,500.00 4 4" Thick Concrete Sidewalk 6600 S.F. $3.00 $19,800.00 5 Right -of -way (70 feet) 38500 S.F. $1.85 $71,225.00 Subtotal $161,388.00 PAVEMENT ITEMS (39' B/C TO BIC SECTION) 1 8" Lime Stablized Subgrade 2750 S.Y. $4.00 $11,000.00 2 8" Limestone Base (Type A, Grade "1 ") 2383 S.Y. $13.50 $32,170.50 3 2" Hot Mix Asphaltic Concrete ("D ") 2139 S.Y. $6.00 $12,834.00 4 4" Thick Concrete Sidewalk 3300 S.F. $3.00 $9,900.00 5 Right -of -way (60 feet) 33000 S.F. $1.85 $61,050.00 Subtotal $126,954.50 OVERSIZE PARTICIPATION REQUEST $34.433.50 t t t VERONICA J. B. MORGANj X3 7 7689 : i � O.• e 0 t ` NAL - ,, ENGINEERESTIMATE AUTUMN CHASE SUBDIVISION ENGINEER'S ESTIMATE 6/17/2004 T ,;. -. •,�� ���.. n , _ , � n . ".. ;:.d.,,..,. � :� �.�.�- fix. _'�� GENERAL ITEMS 1 Mobilization 1 L.S. $25,000.00 $25,000.00 2 Erosion & Sediment Control 1 L.S. $5,000.00 $5,000.00 3 Prepare ROW (Demolition) 1 L.S. $6,000.00 $6,000.00 4 Select Fill 90 C.Y. $60.00 $5,400.00 Subtotal $41,400.00 PAVEMENT ITEMS 5 8" Lime Stablized Subgrade 3495 S.Y. $4.75 $16,601.25 6 8" Crushed Limestone Base (Type A, Grade "1 ") 2813 S.Y. $13.50 $37,975.50 7 4" Crushed Limestone Base 270 S.Y. $8.00 $2,160.00 8 2" Hot Mix Asphaltic Concrete ( "D ") 2813 S.Y. $8.50 $23,910.50 9 Extra Lime 24 Ton $110.00 $2,640.00 10 Type 1, Reinforced Curb & Gutter 1055 L.F. $9.00 $9,495.00 11 4" Thick Concrete Sidewalk (Handicap Ramps Subsidiary) 4653 S.F. $3.00 $13,959.00 12 6" Concrete Driveway 249 S.Y. $38.00 $9,462.00 13 Cellulose Fibermulch Seeding 3027 S.Y. $0.50 $1,513.50 Subtotal $117,716.75 DRAINAGE ITEMS 14 Concrete Cap 57 L.F. $40.00 $2,280.00 15 5 Recessed Inlet 2 Ea. $2,500.00 $5,000.00 16 10' Recessed Inlet 4 Ea. $3,300.00 $13,200.00 17 Standard Junction Box 1 Ea. $2,500.00 $2,500.00 18 15" Class 111 Reinforced Concrete Pipe 35 L.F. $40.00 $1,400.00 19 30" Class III Reinforced Concrete Pipe 90 L.F. $72.00 $6,480.00 20 36" Class III Reinforced Concrete Pipe 533 L.F. $89.00 $47,437.00 21 42" Class III Reinforced Concrete Pipe 452 L.F. $124.00 $56,048.00 22 15" Sloped Headwall 1 Ea. $800.00 $800.00 23 42" Cast in Place Sloped Headwall 1 Ea. $1,500.00 $1,500.00 24 42" x 45 Bend 1 Ea. $1,400.00 $1,400.00 25 4 Wide Standard Flume 72 L.F. $28.00 $2,016.00 26 "Conlock" Interlocking Channel Pavers 100 S.Y. $29.00 $2,900.00 Subtotal $142,961.00 WATER ITEMS 27 6" PVC C900 CL200 Waterline 245 L.F. $30.00 $7,350.00 28 8" PVC C900 CL200 Waterline 488 L.F. $45.00 $21,960.00 29 8" MJ Gate Valve 7 Ea. $750.00 $5,250.00 30 6" MJ Gate Valve 5 Ea. $550.00 $2,750.00 31 6 "x 6" MJ Tees 1 Ea. $275.00 $275.00 32 8 "x 6" MJ Tees 4 Ea. $300.00 $1,200.00 33 8 "x 8" MJ Tees 3 Ea. $320.00 $960.00 34 6" - 45 deg MJ Bends 2 Ea. $250.00 $500.00 35 8" - 45 deg MJ Bends 4 Ea. $300.00 $1,200.00 36 8" - 22.5 deg MJ Bends 4 Ea. $300.00 $1,200.00 37 6" - 11.25 deg MJ Bends 4 Ea. $250.00 $1,000.00 38 8" - 11.25 deg MJ Bends 4 Ea. $300.00 $1,200.00 39 1 " Type K Copper Water Service Connectors ( >15') 1 Ea. $250.00 $250.00 40 1" Type K Copper Water Service Connectors ( <15') 3 Ea. $250.00 $750.00 41 1 1/2" Type K Copper Water Service Connectors ( >15) 2 Ea. $300.00 $600.00 42 1 1/2" Type K Copper Water Service Connectors ( <15') 2 Ea. $300.00 $600.00 43 Standard Fire Hydrant Assembly 2 Ea. $2,500.00 $5,000.00 44 Connect to Existing System 3 Ea. $2,500.00 $7,500.00 45 Trench Safety 700 L.F. $3.00 $2,100.00 Subtotal $61,645.00 SANITARY SEWER ITEMS 46 6" PVC ASTM D3034 SDR 26 Sewerline 339 L.F. $30.00 $10,170.00 47 6" PVC ASTM D3034 SDR 26 Sewerline with Structural Backfill 331 L.F. $40.00 $13,240.00 48 6" PVC ASTM D2241 SDR 26 Pressure Rated Sewerline 5 L.F. $22.00 $110.00 49 6" PVC ASTM D2241 SDR 26 Pressure Rated Sewerline with Structural Backfill 35 L.F. $32.00 $1,120.00 50 6" DI AWWA C151 CL52 Sewerline with Structural Backfill 131 L.F. $45.00 $5,895.00 51 8" PVC ASTM D3034 SDR 26 Sanitary Sewer 10 L.F. $33.00 $330.00 52 Sewer Cleanout 2 Ea. $1,200.00 $2,400.00 53 6" Sanitary Sewer Service, >15' � .e��∎\�k 3 Ea. $150.00 $450.00 54 Connect 8" Sanitary Sewer to Existing 8" Sanitary Sewer �I► ~ "(E OF TF 1 Ea. $1,500.00 $1,500.00 55 Connect 6" Sanitary Sewer to Existing 8" Sanitary Sewer .44• ..•.• 1 Ea. $1,500.00 $1,500.00 56 Connect 6" Sanitary Sewer to Existing 6" Sanitary Sewer C O . 11. '•. S 1 Ea. $1,500.00 $1,500.00 57 Standard 4' Diameter Manhole /* i '• * r ` 8 Ea. $3,200.00 $25,600.00 58 Trench Safety * • • * )300 L.F. $3.00 $900.00 Subtotal • • r r 1500 . . 9 •� V I ENGINEERESTIMATEJ twO4.XLS � ) ( 1, ��i,p � � E QNAL� I1 c�{ cri /%�'", (P4 r AUTUMN CHASE SUBDIVISION OVERSIZED PARTICIPATION 6/17/2004 .., � i v t .` trig -. , b•, • � ��� SL .. z • r3 a . ^5..`i �� :# _ . ,�.� � �t� ... r . R. o PAVEMENT ITEMS (49' BIC TO BIC SECTION) 1 8" Lime Stablized Subgrade 3495 S.Y. $4.75 $16,601.25 2 8" Crushed Limestone Base (Type A, Grade "1 ") 2813 S.Y. $13.50 $37,975.50 3 2" Hot Mix Asphaltic Concrete ( "D ") 2813 S.Y. $8.50 $23,910.50 4 Right -of -way (70 feet) 38500 S.F. $1.85 $71,225.00 Subtotal $149,712.25 PAVEMENT ITEMS (39' BIC TO BIC SECTION) 1 6" Lime Stablized Subgrade 2750 S.Y. $3.50 $9,625.00 2 7" Crushed Limestone Base (Type A, Grade "1 ") 2383 S.Y. $10.75 $25,617.25 3 1.5" Hot Mix Asphaltic Concrete ( "D ") 2139 S.Y. $6.00 $12,834.00 4 Right -of -way (60 feet) 33000 S.F. $1.85 $61,050.00 Subtotal $109,126.25 DRAINAGE ITEMS (TO CONSTRUCT) 1 10' Recessed Inlet 4 Ea. $3,300.00 $13,200.00 2 Standard Junction Box 1 Ea. $2,500.00 $2,500.00 3 30" Class III Reinforced Concrete Pipe 38 L.F. $72.00 $2,736.00 4 36" Class III Reinforced Concrete Pipe 533 L.F. $89.00 $47,437.00 5 42" Class 111 Reinforced Concrete Pipe 452 L.F. $124.00 $56,048.00 6 42" Cast in Place Sloped Headwall 1 Ea. $1,500.00 $1,500.00 7 42" x 45 Bend 1 Ea. $1,400.00 $1,400.00 8 Subtotal $124,821.00 DRAINAGE ITEMS (30" v. 42 ") 1 10' Recessed Inlet 2 Ea. $3,300.00 $6,600.00 2 24" Class III Reinforced Concrete Pipe 495 L.F. $66.00 $32,670.00 3 30" Class III Reinforced Concrete Pipe 452 L.F. $72.00 $32,544.00 4 30" Cast in Place Sloped Headwall 1 Ea. $800.00 $800.00 5 30" x 45 Bend 1 Ea. $750.00 $750.00 6 Subtotal $73,364.00 . OF +�"' ,, ..he t a •. +V VERONICA J. B. MORGAN 1 t it( 3 7689 ; 7 w� °�' °/STEa�� ' I '1 1 - ( (0 L ENaNEERESTINATE.UN