|
ITEM [~CRIPTION TY UNIT -~ " UNIT COST TOTAL
<br />
<br />
<br /> VII SANITARY SEWER
<br /> 1 SANITARY SEWER MANHOLE 17 EA $3,500.00 $59,500.00
<br /> 2 8" PVC MAIN (SDR-26) 1,882 LF $42.00 $79,044.00
<br /> 3 FIELD CUT W/COUPLING 90 EA $150.00 $13,500.00
<br /> 4 SERVICE LATERAL 7 EA $900.00 $6,300.00
<br /> SUBTOTAL $158,344.00
<br />
<br /> VIII WATER
<br /> 1 12" PVC (C-900 CL-200) 1,895 LF $65.00 $123,175.00
<br /> 2 COUPLING 60 EA $225.00 $13,500.00
<br /> 3 THRUST BLOCK 60 EA $300.00 $18,000.00
<br /> 4 LATERAL 7 EA $1,200.00 $8,400.00
<br /> 5 GATE VALVE 12" 4 EA $2,000.00 $8,000.00
<br /> 6 FIRE HYDRANT (FULL ASSEMBLY) 5 EA $4,900.00 $24,500.00
<br /> SUBTOTAL $195,575.00
<br />
<br /> IX JOINT TRENCH
<br /> 1 PG&E, SBC, CABLE 1,925 LF $75.00 $144,375.00
<br /> SUBTOTAL $144,375.00
<br />
<br /> X SITE MISCELLANEOUS
<br /> 1 EROSION CONTROL & MAINTENANCE 1 LS $25,000.00 $25,000.00
<br /> 2 HYDROSEEDING 120,000 SF $0.07 $8,400.00
<br /> 3 TEMPORARY FENCING CHAIN LINK 1,000 LF $4.00 $4,000.00
<br /> 4 VERSA LOCK RETAINING WALL 7,260 SF $40.00 $290,400.00
<br /> 5 C3 PLANTER WALL 1,630 SF $40.00 $65,200.00
<br /> 6 JOB CLEAN-UP 1 LS $5,000.00 $5,000.00
<br /> SUBTOTAL $398,000.00
<br />
<br /> TOTAL ON-SITE $1,377,677.75
<br />
<br /> XI DESIGN $100,000.00
<br /> XII ARBORIST $5,000.00
<br /> XIII STAKING $35,000.00
<br /> XIV SOILS ENGINEER (INCL. FINAL REPORT) $25,000.00
<br /> XV PROJECT MANAGEMENT etc.** $173,600.00
<br />
<br /> CONST RUCTION COS $1,716,277.75
<br />
<br /> 10% CONTINGENC $171,627.78
<br />
<br /> TOTAL CONSTRUCTION COS $1,887,905.53
<br />**$10,600 for Portapotties, blueprints, safety,
<br />miscellaneous supplies
<br />**$56,000 for liability insurance
<br />**$107,000 for project management, supervision,
<br />project administration
<br />See attached explanation of criteria and assumptions
<br />This estimate is not to be used for any financial decision or project scheduling by the user, until a qualified
<br />contractor confirms the unit costs herein. Variation of unit costs is affected by fluctuating costs of materials,
<br />availability of qualified construction subcontractors, and the difficulty of each project. This estimate should
<br />only be used as a starting point and for the user to become familiarized with the quantity of improvements.
<br />This estimate does not guarantee nor warrant that all improvements, which may become necessary to
<br />complete the project, are represented herein.
<br />Please note that no construction plans have been approved by the City when this estimate was prepared.
<br />Quantities or thickness of pavement section may change.
<br />
|