|
OLD COBURG RD TO CHAD DR EXT -
<br /> (GJN 3923)
<br /> Line No. Description Quantity Unit Unit Price Amount Trans SDC WW SDC Storm SDC +
<br /> 10 MOBILIZATION 1 LUMPSUM $50,000.00 $50,000 $39,000 $5,500 $5,500 $50,000
<br /> 30 TEMP PROTECTN/DIRECTN 1 LUMPSUM $5,000.00 $5,000 $3,900 $550 $550 $5,000
<br /> 40 EROSION CONTROL _ 1 LUMPSUM $2,500.00 $2,500 $1,950 $275 $275 $2,500
<br /> 70 CURB 8~ GUTTER, STD 3,480.00 LINFT $7.00 $24,360 $24,360 $24,360
<br /> 80 EXCAVATION, UNCLASSIFIED 7,557.00 CUYD $6.50 $49,121 $49,121 $49,121
<br /> 90 MH 4"-24" PIPE -SAN 6 EACH $2,500.00 $15,000 $15,000 $15,000
<br /> 100 SEWER PIPE 6" 228 LINFT $25.00 $5,700 $5,700 $5,700
<br /> 110 SEWER PIPE PVC 8" 1,420.00 LINFT $35.00 $49,700 $49,700 $49,700
<br /> 120 TV INSPECTION 1,420.00 LINFT $1.00 $1,420 $1,420 $1,420
<br /> 130 CURB INLET 4 A 10 EACH $1,250.00 $12,500 $12,500 $12,500
<br /> 140 DRAIN PIPE PVC 10" 264 LINFT $30.00 $7,920 $7,920 $7,920
<br /> 150 DRAIN PIPE PVC 12" 1,420.00 LINFT $35.00 $49,700
<br /> $49,700 $49,700
<br /> 160 MH 4"-24" PIPE - STM 5 EACH $2,500.00 $12,500 $12,500 $12,500
<br /> 170 TV INSPECTION 1,420.00 LINFT $1.00 $1,420
<br /> $1,420 $1,420
<br /> 180 LUMINAIRES 24 EACH $5,000.00 $120,000 $120,000 $120,000
<br /> 190 SIGNAL, TRAFFIC -COMPLETE 1 LUMPSUM $120,000.00 $120,000 $120,000 $120,000
<br /> 200 TREE 116 EACH $400.00 $46,400 $46,400 $46,400
<br /> 210 STRIPING 1 LUMPSUM $5,000.00 $5,000 $5,000 $5,000
<br /> 215 CR 8" DEPTH 530 SQYD $6.00 $3,180 $3,180 $3,180
<br /> 220 CR 18" DEPTH 4,253.00 SQYD $11.00 $46,783 $46,783 $46,783
<br /> 235 AC 4" DEPTH 96.00 TON $34.00 $3,264 $3,264 $3,264
<br /> 230 AC 7" DEPTH 3,308.00 TON $34.00 $112,472 $112,472 $112,472
<br /> SUBTOTAL CONTRACT $743,940 $595,850 578,145 $69,945 $743,940
<br /> 80% 11% 10%
<br /> OTHER/DIRECT
<br /> 10 Contingency 10% of Contract $74,394 $59,585 $7,815 $6,995 $74,394
<br /> 20 Testing 2% of Contract $14,879 $11,917 $1,563 $1,399 $14,879
<br /> 30 Right of Way 2 ACRE $85,000.00 $170,000 $136,000 $17,000 $17,000 $170,000
<br /> SUBTOTAL OTHER/DIRECT 5259,273 5207,502 $28,377 $25,393 $259,273
<br /> SUBTOTAL CONTRACT + OTHER/DIRECT $1,003,212 $803,351 $104,522 $95,338 $1,003,212
<br />
<br /> GENERAL
<br /> 10 Engineering Charge 20% of Direct $200,642 $160,670 $20,904 $19,068 $200,642
<br /> . 20 Finance Admin Fee 5% of Direct $50,161 $40,168 $5,226 $4,767 $50,161
<br /> 30 Warcant Interest 0% of Direct $0 $0 $0 $0 $0
<br /> SUBTOTAL GENERAL $250,803 $200,838 $26,131 $23,835 $250,803
<br /> TOTAL EST PROJECT COST $1,254,015 $1,004,189 $130,653 $119,173 $1,254,015
<br /> p:\PROJECTSIPROJ-3\3923\EST.020825a. xls
<br />
<br />
|