|
ENGINEER'S ESTIMATE
<br /> CITY OF ORONO
<br /> BALDUR PARK ROAD IMPROVEMENTS
<br /> 1/20/2015
<br /> � .. . , , - . � � • .�Il�,- ;.',, ,�, " :�rlr `�i�,ti+"rri;re �D•` ';i4������"
<br /> � i ' , + '� 'i;R,� 's'{art�"'�iPt� �
<br /> � � , ��h ,��{J 6 n.i ia� r'�I'::'"}!� ��P,, I,
<br /> IT IVI NQ. � � I :,� ;r i'.�„ 1•jl;l���' "��;�,}
<br /> it'
<br /> ROAD RECONSTRUCTION
<br /> 1 MOBILIZATION LS 1 $ 4 050.00 $ 4,050.00
<br /> 2 REMOVE BITUMINOUS PAVEMENT SY 1425 $ 4.00 $ 5,700.00
<br /> 3 REMOVE DRAINAGE PIPE LF 90 $ 10.00 $ 900.00
<br /> 4 SALVAGE AND INSTALI MAIL BOX EA 7 $ 150.00 $ 1,050.00
<br /> 5 COMMON EXCAVATION EV CY 505 $ 20.00 10,100.00
<br /> 6 SUBGRADE PREPARATION SY 1425 $ 2 00 $ 2,850.00
<br /> 7 STABILIZING AGGREGRATE,3"CLEAR TN 100 $ 40 00 $ 4,000.00
<br /> 8 GEOTEXTILE FABRIC SY 1425 $ 2.50 $ 3,562.50
<br /> 9 AGGREGATE BASE CLASS 5 CV TN 670 $ 20.00 $ 13,400.00
<br /> 10 BITUMINOUS NON—WEAR COURSE TN 165 $ 80.00 $ 13,200.00
<br /> 11 BITUMINOUS WEAR COURSE 1.5 INCH TN 125 $ 100.00 $ 12 500.00
<br /> 12 12"RCP LF 90 $ 40.00 $ 3,600.00
<br /> 13 EROSION CONTROL LS 1 $ 1,500.00 $ 1,500.00
<br /> 14 SOD TYPE LAWN SY 700 $ 5.00 $ 3,500.00
<br /> 15 TRAFFIC CONTROL LS 1 $ 1,000.00 $ 1,000.00
<br /> ESTIMATED CONSTRUCTION COSTS $ 80,912.50
<br /> ESTIMATED SOFT COSTS AND CONTINGENCY 35% $ 28,319.38
<br /> ESTIMATED PRWECT COSTS $ 109,231.88
<br /> ROAD RECONSTRUCTION(FEMA ELIGIBLE)
<br /> 16 MOBIIIZATION LS 1 $ 2,700.00 $ 2 700.00
<br /> 17 REMOVE BITUMINOUS PAVEMENT SY 1050 $ 4.00 $ 4,200.00
<br /> 18 SALVAGE AND INSTALL MAIL BOX EA 9 $ 150.00 $ 1,350.00
<br /> 19 COMMON EXCAVATION EV CY 335 $ 20.00 $ 6 700.00
<br /> 20 SUBGRADE PREPAFATION SY 1050 $ 2.00 $ 2 100 00
<br /> 21 STABILIZING AGGREGRATE,3"CLEAR TN 100 $ 40.00 $ 4,000.00
<br /> 22 GEOTEXTILE FABRIC SY 1050 $ 2.50 $ 2,625.00
<br /> 23 AGGREGATE BASE CLASS 5 CV TN 440 $ 20.00 $ 8,800 00
<br /> 24 BITUMINOUS NON—WEAR COURSE TN 116 $ 80.00 $ 9,280.00
<br /> 25 BITUMINOUS WEAR COURSE 1.5 INCH TN 87 $ 100.00 $ 8,700.00
<br /> 26 EROSION CONTROL LS 1 $ 1 500.00 $ 1,500.00
<br /> 27 SOD TYPE LAWN SY 420 $ 5.00 $ 2,100.00
<br /> 28 TRAFFIC CONTROL LS 1 $ 1,000.00 $ 1,000.00
<br /> ESTIMATED CONSTRUCTION COSTS $ 55,055.00
<br /> ESTIMATED SOFT COSTS AND CONTINGENCY 35% $ 19,26925
<br /> ESTIMATED PRWECT COSTS $ 74,324.25
<br /> CURB AND GUTTER ALTERNATE
<br /> 29 MOBILIZATION LS 1 $ 1,80000 $ 1,800.00
<br /> 30 COMMON EXCAVATION EV CY 225 $ 20.00 $ 4,500.00
<br /> 31 GEOTEXTILE FABRIC SY 670 $ 1 50 $ 1,005.00
<br /> 32 CURB AND GUTTER TYPE S412 LF 2000 $ 15.00 $ 30,000.00
<br /> ESTIMATED CONSTRUCTION COSTS $ 37,305.00
<br /> ESTIMATED SOFf COSTS AND CONTINGENCY 35% $ 13,056.75
<br /> ESTIMATED PRWECT COSTS $ 50,361.75
<br /> TOTAL ESTIMATED PROJECT COSTS $ 233,917.88
<br />
|