|
Project/Funding Administration
<br />$12,500.00
<br />Construction E ineenn
<br />$230,000.00
<br />Archaeol ,cal Monitorin
<br />r and Billings Avenue Intersection Improvements
<br />WSDOT CN Fees
<br />7/15/2019
<br />FEngln=
<br />70p1n7ion
<br />Construction Cost
<br />FHWA No. STPR-0903(079)
<br />HLA Project Nos. 17089 and 18186
<br />Item
<br />No
<br />Description
<br />Unit
<br />Unit Cost
<br />Overall
<br />Overall Cost
<br />Quantity
<br />1
<br />Minor Chane
<br />FA
<br />$25,000.00
<br />1
<br />$25,000.00
<br />2
<br />SPCC Plan
<br />LS
<br />$2,000.00
<br />1
<br />$2.000.00
<br />3
<br />Archaeological and Historical Salvage
<br />FA
<br />$100.00
<br />1
<br />$100.00
<br />4
<br />Mobilization
<br />LS
<br />$150,000.00
<br />1
<br />$150000.00
<br />5
<br />Project Temporary Traffic Control
<br />LS
<br />$700,000.00
<br />1
<br />$100,000.00
<br />6
<br />Removal of Structures and Obstructions
<br />LS
<br />$90,000.00
<br />1
<br />$90 000.00
<br />7
<br />Unclassified Excavation Inc. Haul
<br />CY
<br />$70.00
<br />640
<br />$44,800.00
<br />8
<br />Crushed Surfacing Base Course
<br />TON
<br />$50.00
<br />1,550
<br />$77,500.00
<br />9
<br />Crushed Surfacino Too Course
<br />TON
<br />$80.00
<br />210
<br />$16,800.00
<br />HMA Cl. 1/2 -Inch PG 64H-28
<br />TON
<br />$140.00
<br />500
<br />$70,000.00
<br />Storm Sewer Pipe 24 In. Diam.
<br />LF
<br />$80.00
<br />1,780
<br />$142,400.00
<br />Storm Sewer Pi 12 In. Diam,
<br />LF
<br />$50.00
<br />1,940
<br />$97,OD0.00
<br />K14
<br />Storm Sewer Pipe 6 In. Diam.
<br />LF
<br />$70.00
<br />40
<br />$2,800.00
<br />Catch Basin T e 2 48 In. Diam,
<br />EA
<br />$300000
<br />26
<br />$78,000.00
<br />Catch Basin T 1
<br />EA
<br />$1,800.00
<br />29
<br />$5Adiust
<br />Manhole
<br />EA
<br />$900.00
<br />1
<br />$900.00
<br />Adjust Mon itoning Well
<br />EA
<br />$2,000.00
<br />5
<br />$10,000.00
<br />19
<br />Shorin or Extra Excavation
<br />LF
<br />$5.00
<br />1,760
<br />$8,900.00
<br />20
<br />Select BVI.
<br />ackfill as Directed
<br />CY
<br />$60.00
<br />590
<br />$35,400.00
<br />21
<br />PVC Pipe for Water Main 8 In. Diam.
<br />LF
<br />$400.00
<br />12
<br />$4,800.00
<br />22
<br />Adjust Valve Box
<br />EA
<br />$400.00
<br />6
<br />$2,400.00
<br />23
<br />ResettingExisting H rant
<br />EA
<br />$2,500.00
<br />1
<br />$2,500.00
<br />24
<br />Service Connection 21n. Diam.
<br />EA
<br />$4,000.00
<br />3
<br />$12,000.00
<br />25
<br />Adjust Meter Box
<br />EA
<br />$350.00
<br />4
<br />$1 400.00
<br />26
<br />Ini anon S tem, Com tete
<br />LS
<br />$27,000.00
<br />1
<br />$27,000.00
<br />27
<br />Irrigation Pipe and Sleeve Ca for Future
<br />LF
<br />$14.00
<br />320
<br />$4,480.00
<br />28
<br />Plant Selection - Red int Maple 2-1/2" Cali r
<br />EA
<br />$800.00
<br />7
<br />$4 200.00
<br />30
<br />Plant Selection - Kelse i wood 2 Gallon
<br />EA
<br />$70.00
<br />125
<br />$8,750.00
<br />31
<br />Plant Selection - Black Eyed Susan 1 Gaibn
<br />EA
<br />$45.00
<br />525
<br />$23,825.OD
<br />32
<br />Plant Selection - Woods Compact Kinniklnnick 1 Gallon
<br />EA
<br />$45.00
<br />570
<br />$25,650.00
<br />33
<br />1025011 TeA
<br />CV
<br />$70.00
<br />215
<br />$15,050.00
<br />34
<br />Su rade To soil
<br />CY
<br />$70.00
<br />215
<br />$15 050.00
<br />35
<br />Root Barrier
<br />LF
<br />$25.00
<br />485
<br />$11,625.00
<br />36
<br />Basalt Rock Mulch
<br />CV
<br />$160.00
<br />8
<br />$7,280.00
<br />37
<br />Plant Establishment
<br />FA
<br />$8,000.00
<br />1
<br />$8,000.00
<br />38
<br />Cement Conc. Traffic Curb and Gutter
<br />LF
<br />$68.00
<br />2,190
<br />$148 920.00
<br />39
<br />Cement Conc. Sidewalk 6 -Inch Thick
<br />SY
<br />$87.00
<br />65
<br />$5,265.00
<br />40
<br />nt Conc. Sidewalk 4 -Inch Thick
<br />BY
<br />$73.00
<br />320
<br />$23 360.00
<br />41
<br />nt Conc. Sidewalk 4 -Inch Thick Patterned
<br />SY
<br />$150.00
<br />1,050
<br />$157,500.00
<br />42
<br />nt Conc. Curb Ram
<br />EA
<br />$2,000.00
<br />17
<br />$34,000.00
<br />43
<br />LightingSystem, Complete
<br />LS
<br />$60,000.00
<br />1
<br />$05,000.00
<br />44
<br />kThre"ePhase Service Connection
<br />LS
<br />$7,300.00
<br />1
<br />$7,300.00
<br />45
<br />Conduit 3 In. Diam.
<br />LF
<br />$7.00
<br />660
<br />$6,020.0046
<br />Conduit 2 In. Diam.
<br />LF
<br />$6.OD960
<br />$5,760.00
<br />47
<br />it Installation PSE48
<br />hed Conduit Installation PSE Power
<br />LF
<br />$3.00
<br />1,280
<br />$3,840.00
<br />49
<br />Furnished Conduit Installation Noel Communications
<br />LF
<br />$3.00
<br />490
<br />$1,470.00
<br />50
<br />Furnished Conduit Installation Inland Networks
<br />LF
<br />$3.00
<br />.84
<br />2,840
<br />$6,520.00
<br />51
<br />Furnished Conduit Installation Centu Link
<br />LF
<br />$3.00
<br />$390.00
<br />52
<br />Permanent Signing
<br />LS
<br />$7,500.00
<br />1
<br />$7,500.00
<br />53
<br />Pavement Markin s
<br />LS
<br />$7,000.00 11
<br />1 1
<br />$7,000.00
<br />Total
<br />$1,689,175.00
<br />Illumination System PSE
<br />$95,000.00
<br />Undergrounding
<br />Power PSE
<br />$53,325.00
<br />Materials Testing
<br />$25,000.00
<br />Total Estimated Construction Cost
<br />$1,862,500.00
<br />Project/Funding Administration
<br />$12,500.00
<br />Construction E ineenn
<br />$230,000.00
<br />Archaeol ,cal Monitorin
<br />$15,000.00
<br />WSDOT CN Fees
<br />$5,000.00
<br />Total Estimated Project Cost E2,125,000.00
<br />
|