|
Old Crystal Bay Road Reconstruction
<br />Cost Estimate for Improvements
<br />Option 1 - Turn Lanes
<br />Storm Sewer Improvements Unit Quantity Unit Price Total Price
<br />Connect to existing storm CBMH EA 2 1,500.00$3,000.00$
<br />Remove existing storm sewer pipe LF 1400 5.00$7,000.00$
<br />48" diameter catch basin manhole EA 13 1,900.00$24,700.00$
<br />60" diameter catch basin manhole EA 5 2,250.00$11,250.00$
<br />2' x 3' catch basin EA 12 1,500.00$18,000.00$
<br />15" RCP storm sewer LF 1830 26.00$47,580.00$
<br />18" RCP storm sewer LF 420 30.00$12,600.00$
<br />21" RCP storm sewer LF 350 35.00$12,250.00$
<br />24" RCP storm sewer LF 370 40.00$14,800.00$
<br />30" RCP storm sewer LF 700 45.00$31,500.00$
<br />15" FES EA 24 750.00$18,000.00$
<br />Rain Garden EA 6 7,500.00$45,000.00$
<br />Pond Expansion LS 1 25,000.00$25,000.00$
<br />Class 3 riprap CY 50 100.00$5,000.00$
<br />Estimated Construction Cost 275,680.00$
<br />+30% Contingencies, Fees, Capitalized Interest, and Bonding 82,704.00$
<br />Total Estimated Cost 358,384.00$
<br />Street Improvements Unit Quantity Unit Price Total Price
<br />Mobilization LS 1 15,000.00$15,000.00$
<br />Traffic control LS 1 7,500.00$7,500.00$
<br />Saw cut bituminous surface LF 720 5.00$3,600.00$
<br />Remove bituminous pavement SY 14030 2.00$28,060.00$
<br />Remove concrete pavement SY 150 5.00$750.00$
<br />Remove concrete curb and gutter LF 300 3.50$1,050.00$
<br />Remove bituminous path SF 1500 2.00$3,000.00$
<br />Common excavation - street CY 14200 10.00$142,000.00$
<br />Subgrade excavation CY 2000 15.00$30,000.00$
<br />Subgrade prep SY 21295 1.50$31,942.50$
<br />Class 5 aggregate base TN 27400 16.00$438,400.00$
<br />4" perforated PVC draintile LF 10420 4.00$41,680.00$
<br />Bituminous base course mixture TN 4580 65.00$297,700.00$
<br />Bituminous wear course mixture TN 2290 65.00$148,850.00$
<br />Bituminous material for tack coat GAL 940 2.00$1,880.00$
<br />Geotextile fabric SY 21295 1.75$37,266.25$
<br />Concrete curb & gutter LF 5210 11.00$57,310.00$
<br />4" Concrete sidewalk SF 200 3.50$700.00$
<br />Concrete pedestrian curb ramp SF 200 6.00$1,200.00$
<br />Truncated Dome Panel SF 32 35.00$1,120.00$
<br />7" thick commercial concrete driveway apron SY 150 8.00$1,200.00$
<br />Bituminous Trail SY 170 30.00$5,100.00$
<br />Lighting LS 1 240,000.00$240,000.00$
<br />Signal modification LS 1 12,000.00$12,000.00$
<br />4" solid line, white (epoxy)LF 7980 0.50$3,990.00$
<br />4" double line, yellow (epoxy)LF 13680 0.50$6,840.00$
<br />Zebra crosswalk, white (epoxy)SF 1584 5.00$7,920.00$
<br />Sign Panels SF 500 30.00$15,000.00$
<br />Pavement Message EA 53 200.00$10,600.00$
<br />Erosion and Sediment Control LS 1 50,000.00$50,000.00$
<br />Restoration LS 1 30,000.00$30,000.00$
<br />Estimated Construction Cost 1,671,658.75$
<br />+30% Contingencies, Fees, Capitalized Interest, and Bonding 501,497.63$
<br />Total Estimated Cost 2,173,156.38$
<br />Summary of Improvements - Base Cost
<br />Storm Sewer 358,384.00$
<br />Street 2,173,156.38$
<br />Total 2,531,540.38$
<br />A-2
<br />Item #10 - CC Agenda - 10/25/2010
<br />Old Crystal Bay Road Reconstruction Feasability Study [Page 32 of 42]
|