Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
Cost Estimate - 60Pct-Rev
Prepared by: JD April 2015Checked By: YG April 2015Updated by: JD and JM July 2015 - See blue highlightsLAKE TO SOUND TRAIL SEGMENT AGREEN RIVER TRAIL TO NACHES AVE SWWITH PEDESTRIAN BRIDGEITEM NO.SPEC # DESCRIPTIONQTY UNIT UNIT PRICE TOTAL COMMENTS11-04Minor Change1 EST20,000.00$ 20,000.00$ 21-05Roadway Surveying1 LS15,000.00$ 15,000.00$ 31-05Structure Surveying1 LS5,000.00$ 5,000.00$ 41-07SPCC Plan1 LS5,000.00$ 5,000.00$ 51-07Archaeological and Historical Salvage1 FA20,000.00$ 20,000.00$ 61-07Pedestrian Control and Protection1 LS5,000.00$ 5,000.00$ 71-09Mobilization 1 LS222,290.25$ 222,290.25$ 14% of all subtotals; incl. deep soil mixing mob./demob.81-10Flaggers and Spotters960 HR50.00$ 48,000.00$ 50% of 120 working days, 2 flaggers on Monster Road 91-10Project Temporary Traffic Control1 LS10,000.00$ 10,000.00$ 101-10Construction Signs Class A64 SF25.00$ 1,600.00$ 112-01Clearing and Grubbing3 ACRE15,000.00$ 45,000.00$ Includes tree removal122-01Mitigation Clearing and Grubbing1 ACRE30,000.00$ 30,000.00$ 132-02Removal of Structure and Obstruction1 LS5,000.00$ 5,000.00$ Ecology block wall, fence/gate & drainage structure.142-02Removing Drainage Structure1 EA500.00$ 500.00$ 152-02Removing Asphalt Conc. Pavement879 SY15.00$ 13,185.00$ 162-02Removing Cement Conc. Sidewalk 205 SY20.00$ 4,100.00$ 172-02Removing Cement Conc. Curb and Gutter264 LF10.00$ 2,640.00$ 182-02Potholing1 FA2,000.00$ 2,000.00$ 192-03Unsuitable Foundation Excavation, Incl. Haul67 CY50.00$ 3,350.00$ 202-03Roadway Excavation Incl. Haul1,330 CY25.00$ 33,250.00$ 212-03Rip Rap Removal170 CY40.00$ 6,800.00$ 222-03Select Borrow Incl. Haul3,760 TON18.00$ 67,680.00$ 232-03Deep Soil Mixing1,540 CY150.00$ 231,000.00$ 242-03Embankment Compaction2,040 CY5.00$ 10,200.00$ 252-09Shoring or Extra Excavation Class A64 CY50.00$ 3,200.00$ 262-09Shoring or Extra Excavation Class B600 SF5.00$ 3,000.00$ For storm drainage274-04Crushed Surfacing Top Course2,750 TON25.00$ 68,750.00$ 285-04HMA CL. 3/8 In. PG 64-221,160 TON100.00$ 116,000.00$ 295-04HMA CL. 1/2 In. PG 64-2230 TON150.00$ 4,500.00$ 305-05Stamped Concrete29 SY150.00$ 4,350.00$ 315-05Patterned Cement Conc. Driveway53 SY150.00$ 7,950.00$ 326-02Concrete Cl 400053 CY750.00$ 40,050.00$ 336-02Prefabricated Bridge Structure1,323 SF135.00$ 178,605.00$ Based on estimate from Contech346-05Sheet Pile2,000 SF20.00$ 40,000.00$ 357-02Precast Reinf. Conc. Split Box Culvert1 LS25,000.00$ 25,000.00$ 367-04Corrugated Polyethylene Storm Sewer Pipe 12 In. Diam133 LF80.00$ 10,640.00$ Includes pipe excavation and backfill.377-04Solid Wall PVC Storm Sewer Pipe 12 In. Diam.5 LF100.00$ 500.00$ Includes pipe excavation and backfill.387-05Catch Basin Type 14 EA1,200.00$ 4,800.00$ Includes structure excavation397-05Catch Basin Type 2 48-In. Diam.1 EA2,000.00$ 2,000.00$ Includes structure excavation407-05Locking Solid Metal Cover and Frame For Catch Basin2 EA600.00$ 1,200.00$ 417-05Adjust Catch Basin3 EA500.00$ 1,500.00$ 427-05Adjust Manhole1 EA500.00$ 500.00$ 437-05Adjust Water Valve Manhole1 EA1,000.00$ 1,000.00$ Prepared by: JD April 2015Checked By: YG April 2015Updated by: JD and JM July 2015 - See blue highlightsLAKE TO SOUND TRAIL SEGMENT AGREEN RIVER TRAIL TO NACHES AVE SWWITH PEDESTRIAN BRIDGEITEM NO.SPEC # DESCRIPTIONQTY UNIT UNIT PRICE TOTAL COMMENTS447-05Connection to Drainage Structure1 EA750.00$ 750.00$ 457-08Connection to Existing Pipe2 EA500.00$ 1,000.00$ 467-15Adjust Water Meter Box3 EA200.00$ 600.00$ 478-01Street Cleaning4 HR100.00$ 400.00$ 488-01ESC Lead30 DAY200.00$ 6,000.00$ 498-01Erosion/Water Pollution Control1 FA20,000.00$ 20,000.00$ 508-01Inlet Protection10 EA100.00$ 1,000.00$ 518-01High Visibility Silt Fence3,135 LF4.00$ 12,540.00$ 528-01Seeding, Fertilizing, and Mulching1 ACRE3,000.00$ 2,100.00$ 538-01Silt Fence3,706 LF3.00$ 11,118.00$ 548-01Wattle75 LF4.00$ 300.00$ 558-02PSIPE "Acer Macrophyllum"72 EA70.00$ 5,040.00$ 568-02PSIPE "Picea Sitchensis"21 EA20.00$ 420.00$ 578-02PSIPE "Populus Balsamifera"46 EA70.00$ 3,220.00$ 588-02PSIPE "Psuedotsga Menziesii"108 EA20.00$ 2,160.00$ 598-02PSIPE "Thuja Plicata"32 EA20.00$ 640.00$ 608-02PSIPE "Acer Circinatum"251 EA8.00$ 2,008.00$ 618-02PSIPE "Corylus Cornuta"107 EA8.00$ 856.00$ 628-02PSIPE "Crataegus Douglasii"107 EA8.00$ 856.00$ 638-02PSIPE "Holodiscus Discolor"145 EA8.00$ 1,160.00$ 648-02PSIPE "Oemleria Cerasiformis"232 EA8.00$ 1,856.00$ 658-02PSIPE "Rosa Nutkana"453 EA8.00$ 3,624.00$ 668-02PSIPE "Rubus Parviflorus"213 EA8.00$ 1,704.00$ 678-02PSIPE "Symphoricarpos Albus"434 EA8.00$ 3,472.00$ 688-02Fine Compost330 CY30.00$ 9,900.00$ 698-02Wood Chip Mulch330 CY31.00$ 10,230.00$ 708-02Topsoil Type A380 CY40.00$ 15,200.00$ 718-02Root Barrier200 LF15.00$ 3,000.00$ Locations to be specified in 90% submittal728-04Cement Conc. Traffic Curb and Gutter255 LF30.00$ 7,650.00$ 738-04Cement Conc. Traffic Curb104 LF40.00$ 4,160.00$ 748-06Concrete Warning Band3 EA1,000.00$ 3,000.00$ 758-06Cement Conc. Driveway Entrance47 SY40.00$ 1,880.00$ 768-09Raised Pavement Markers Type 15 HUND400.00$ 2,000.00$ 778-09Raised Pavement Markers Type 21 HUND450.00$ 225.00$ 788-11Removing Guardrail61 LF15.00$ 915.00$ 798-11Beam Guardrail Type 31 - 6-Ft. Long Post65 LF50.00$ 3,250.00$ 808-11Beam Guardrail Anchor Type 101 EA1,500.00$ 1,500.00$ 818-12Fence Canopy1 LS40,000.00$ 40,000.00$ 828-12Black Vinyl Chain Link Fence Type 6383 LF20.00$ 7,660.00$ 838-14Cement Conc. Curb Ramp Type Perpendicular1 EA1,500.00$ 1,500.00$ 848-14Cement Conc. Curb Ramp Type Single Direction2 EA1,300.00$ 2,600.00$ 858-14Cement Conc. Sidewalk195 SY50.00$ 9,750.00$ 868-14Detectable Warning Surface24 SF50.00$ 1,200.00$ Prepared by: JD April 2015Checked By: YG April 2015Updated by: JD and JM July 2015 - See blue highlightsLAKE TO SOUND TRAIL SEGMENT AGREEN RIVER TRAIL TO NACHES AVE SWWITH PEDESTRIAN BRIDGEITEM NO.SPEC # DESCRIPTIONQTY UNIT UNIT PRICE TOTAL COMMENTS878-15Streambed Mix6 TON100.00$ 600.00$ 888-15Quarry Spalls160 TON40.00$ 6,400.00$ River bank restoration898-20HAWK Signal1 LS150,000.00$ 150,000.00$ Includes removal of existing luminaire, other electrical work.908-21Permanent Signing1 LS5,000.00$ 5,000.00$ 918-22Paint Line382 LF0.75$ 286.50$ 928-22Wide Lane Line50 LF1.00$ 50.00$ 938-22Plastic Stop Line30 LF11.00$ 330.00$ 948-22Plastic Crosswalk Line156 SF7.00$ 1,092.00$ 958-22Plastic Traffic Arrow1 EA75.00$ 75.00$ 968-22Removing Plastic Traffic Marking2 EA70.00$ 140.00$ 978-22Removing Raised Pavement Marker7 HUND200.00$ 1,400.00$ 988-24Gravity Block Wall2,604 SF30.00$ 78,120.00$ Includes excavation, backfill, geotextile, drainage pipe.998-30Type 1 Rest Area2 EA7,000.00$ 14,000.00$ 1008-31Removable Bollard4 EA1,000.00$ 4,000.00$ 1018-31Fixed Bollard4 EA5,000.00$ 20,000.00$ SUBTOTAL1,810,077.75$ CONTINGENCY (15%)271,511.66$ TOTAL CONSTRUCTION2,081,589.41$