|
~ ` ~.
<br />ESTIMATE FOR GARDEN WAY IMPROVEMENTS FROM CENTENNIAL TO SISTERS VIEW JULY 96 _
<br />RJH _ _ ~__
<br />fn: asgarway.wrk
<br />ITEM # DESCRIPTION QUANT UNIT UNIT $ AMOUNT ASSE PORT CITY PORT ROAD FD SDT SANITAR STORM
<br />1 R/W Acquisition 39,200 SF $3.50 $137,200 $65,170 $72,030 $72,030
<br />2 Excavation 18,500 CY $5.00 $92,500 $43,938 $48,563 $48,563
<br />3 Crushed Rock 20,250 SYD $6.50 $131,625 $62,522 $69,103 $69,103
<br />4 Asphalt 5,900 TN $30.00 $177,000 $84,075 $92,925 $92,925
<br />5 Curb & Gutter 8,000 LF $7.75 $62,000 $29,450 $32,550 $32,550
<br />6 Sidewalk 47,000 SF $3.00 $141,000 $96,040 $44,960 $44,960
<br />7 Sanitary: ~
<br />a 8" PVC Main 800 LF $52.00 $41,600 $41,600 $41,600
<br />b Manholes 6 EA $1,600.00 $9,600 $9,600 $9,600
<br />c TV Inspection 800 LF $1.00 $800 $800 $800
<br />8 Storm:
<br />a 24" RCP 500 LF $60.00 $30,000 $30,000 $30,000
<br />b 18" RCP 400 LF $50.00 $20,000 $20,000 $20,000
<br />c 15" PVC 400 LF $40.00 $16,000 $16,000 $16,000
<br />d 12" PVC 1,150 LF $33.00 $37,950 $37,950 $37,950
<br />e Manholes 10 EA $1,500.00 $15,000 $15,000 $15,000
<br />f Curb Inlets 20 EA $1,100.00 $22,000 $10,450 $11,550 $11,550
<br />g TV Inspection 2,450 LF $1.00 $2,450 $2,450 $2,450
<br />9 Signal (Centennial) 1 LS $150,000 $150,000 $150,000 $150,000
<br />10 Lighting 1 LS $36,700 $36,700 $36,700 $36,700
<br />11 Landscaping 1 LS $104,000 $104,000 $49,400 $54,600 $27,300 $27,300
<br />12 Mobilization 1 LS $122,743 $122,743 $58,303 $64,440 $32,220 $32,220
<br />13 Traffic Control 1 LS $25,000 $25,000 $11,875 $13,125 $6,563 $6,563
<br />14 Wetland Permits 1 LS $20,000 $20,000 $9,500 $10,500 $5,250 $5,250
<br />15 Contingencies 1 LS $135,017 $135,017 $64,133 $70,884 $35,442 $35,442
<br />~ f~~~ r =______ _______ _______ _______ _______
<br />~rpSt~~ ~ ESTIMATE TOTAL PROJECT $1,530,184 ~ $584,855 $945,329 $163,284 $608,645 $52,000 $121,400
<br />_---~ ' L ~ ---~
<br />u11~ ~~ ,~
<br />~3~0 351,q~~~ ~
<br />~r?,~v~C-rte Z~~ ~'~3 ~° ~~
<br />U ~a ~ 53,~Ig '.
<br />
|