|
CONSTRUCTION COST ESTIMATE (REVISED 8-01-2025)
<br />Item No.
<br />DESCRIPTION
<br />LATHROP STREET BETWEEN BENDIX DR & PORTAGE AVE
<br />QUANTITY
<br />UNIT
<br />UNIT COST
<br />ITEM COST
<br />1
<br />Common Excavation
<br />767
<br />CYS
<br />$78.00
<br />$59,826.00
<br />2
<br />Subgrade Treatment, Type II
<br />341
<br />SYS
<br />$36.00
<br />$12,276.00
<br />3
<br />Compacted Aggregate, No. 53
<br />438
<br />TON
<br />$68.00
<br />$29,784.00
<br />4
<br />HMA Patching, Full Depth
<br />277
<br />TON
<br />$180.00
<br />$49,860.00
<br />5
<br />HMA Surface PG58H-28, 9.5 mm, Type C
<br />891
<br />TON
<br />$125.00
<br />$111,375.00
<br />6
<br />HMA Intermediate, 12.5 mm, Type B
<br />1485
<br />TON
<br />$102.00
<br />$151,470.00
<br />7
<br />Milling, Asphalt, 4 in.
<br />10795
<br />SYS
<br />$5.00
<br />$53,975.00
<br />8
<br />Joint Adhesive, Surface
<br />4682
<br />LFT
<br />$1.00
<br />$4,682.00
<br />9
<br />Joint Adhesive, Intermediate
<br />4682
<br />LFT
<br />$1.00
<br />$4,682.00
<br />10
<br />Liquid Asphalt Sealant
<br />4682
<br />LFT
<br />$1.00
<br />$4,682.00
<br />11
<br />Asphalt for Tack Coat
<br />8
<br />TON
<br />$750.00
<br />$6,000.00
<br />12
<br />Speed Hump, Concrete
<br />3
<br />EA
<br />$5,000.00
<br />$15,000.00
<br />13
<br />D-1 Contraction Joint
<br />40
<br />LFT
<br />$35.00
<br />$1,400.00
<br />14
<br />PCCP Patching, Full Depth
<br />79
<br />SYS
<br />$255.00
<br />$20,145.00
<br />15
<br />Sidewalk, Concrete
<br />2170
<br />SYS
<br />$102.00
<br />$221,340.00
<br />16
<br />Bed Coarse Material
<br />247
<br />TON
<br />$75.00
<br />$18,525.00
<br />17
<br />Curb Ramp, Concrete
<br />49
<br />SYS
<br />$345.00
<br />$16,905.00
<br />18
<br />Detectable Warning Surface
<br />15
<br />SYS
<br />$350.00
<br />$5,250.00
<br />19
<br />PCCP for Approaches, 6 IN.
<br />174
<br />SYS
<br />$140.00
<br />$24,360.00
<br />20
<br />PCCP for Approaches, 9 IN.
<br />88
<br />SYS
<br />$160.00
<br />$14,080.00
<br />21
<br />Sodding, Nursery
<br />4600
<br />SYS
<br />$10.00
<br />$46,000.00
<br />22
<br />Topsoil
<br />256
<br />CYS
<br />$112.00
<br />$28,672.00
<br />23
<br />Adjust Casting to Grade, Manhole
<br />8
<br />EA
<br />$1,060.00
<br />$8,480.00
<br />24
<br />Line, Thermoplastic, Solid, Yellow, 4 in.
<br />7078
<br />LFT
<br />$1.00
<br />$7,078.00
<br />25
<br />Line, Thermoplastic, Solid, White, 4 in.
<br />6970
<br />LFT
<br />$1.00
<br />$6,970.00
<br />26
<br />Transverse Marking, Thermoplastic, Crosswalk Line, White, 6 in.
<br />272
<br />LFT
<br />$7.00
<br />$1,904.00
<br />27
<br />Grooving for Pavement Markings
<br />14048
<br />LFT
<br />$1.00
<br />$14,048.00
<br />28
<br />Cut and Plug (Pipe Abandonment)
<br />3
<br />EA
<br />$3,000.00
<br />$9,000.00
<br />29
<br />Flowable Backfill, Non Removable
<br />18
<br />CYS
<br />$400.00
<br />$7,200.00
<br />30
<br />6" Ductile Iron Pipe
<br />20
<br />LFT
<br />$200.00
<br />$4,000.00
<br />31
<br />12" Ductile Iron Pipe
<br />4140
<br />LFT
<br />$120.00
<br />$496,800.00
<br />32
<br />6" Bend, Ductile Iron Pipe, Any Degree
<br />4
<br />EA
<br />$1,200.00
<br />$4,800.00
<br />33
<br />12" Bend, Ductile Iron Pipe, Any Degree
<br />8
<br />EA
<br />$2,300.00
<br />$18,400.00
<br />34
<br />6" Gate Valve
<br />2
<br />EA
<br />$3,600.00
<br />$7,200.00
<br />35
<br />12" Gate Valve
<br />S
<br />EA
<br />$6,500.00
<br />$32,500.00
<br />36
<br />12" x 12" Tapping Sleeve and Valve
<br />1
<br />EA
<br />$13,750.00
<br />$13,750.00
<br />37
<br />12" x 6" Tee
<br />2
<br />EA
<br />$3,000.00
<br />$6,000.00
<br />38
<br />Structure Backfill, Type 1
<br />190
<br />CYS
<br />$160.00
<br />$30,400.00
<br />39
<br />Temporary Test Riser
<br />4
<br />EA
<br />$3,500.00
<br />$14,000.00
<br />40
<br />Temporary Blow Off
<br />4
<br />EA
<br />$4,500.00
<br />$18,000.00
<br />41
<br />Water Service Replacement - Short Side
<br />14
<br />EA
<br />$3,000.00
<br />$42,000.00
<br />42
<br />Water Service Replacement - Long Side
<br />1
<br />EA
<br />$5,500.00
<br />$5,500.00
<br />43
<br />Fire Hydrant Assembly, Abandon & Remove
<br />3
<br />EA
<br />$1,500.00
<br />$4,500.00
<br />44
<br />Fire Hydrant Assembly, (All Types)
<br />7
<br />EA
<br />$10,600.00
<br />$74,200.00
<br />45
<br />Erosion Control (0.5%)
<br />1
<br />LS
<br />$8,640.00
<br />$8,640.00
<br />46
<br />Maintenance of Traffic (5%)
<br />1
<br />LS
<br />$86,350.00
<br />$86,350.00
<br />47
<br />Mobilization and Demobilization (5%)
<br />1
<br />LS
<br />$86,350.00
<br />$86,350.00
<br />48
<br />Construction Engineering (1%)
<br />1
<br />LS
<br />$17,270.00
<br />$17,270.00
<br />49
<br />1 Clearing Right of Way (1.5%)
<br />1
<br />LS
<br />$25,910.00
<br />$25,910.00
<br />Contin en 10%
<br />1
<br />LS
<br />$172,700.00
<br />$172,700.00
<br />Total Estimated Project Cost
<br />1 $2,124,239.00
<br />
|