Laserfiche WebLink
ASSUMPTIONS <br />WEIHL ROAD RID PRELIMINARY COST ESTIMATE <br />2 -May -16 <br />PROJECT: IMPROVE DRAINAGE AND SURFACE APPROXIMATELY 0.25 MILES <br />OF WEIHL ROAD FROM RED BRIDGE ROAD TO LOPING LANE <br />UPDATED MAY 02, 2016 <br />ITEM <br />[TEM DESCRIPTION_ <br />UNIT <br />UNIT PRICE <br />QUANTITY <br />PRICE <br />1 <br />MOBILIZATION <br />LS <br />$ 10,000.00 <br />1 <br />$ <br />10,000.00 <br />2 <br />SHAPE D[TCHLINE <br />LF <br />$ 3.00 <br />1320 <br />$ <br />3,950,00 <br />3 <br />INSTALL QUARRY SPALLS <br />LF <br />$ 1270 <br />1320 <br />$ <br />15,840.00 <br />4 <br />INSTALL 18 INCH CMP <br />LF <br />$ 60.D0 <br />60 <br />$ <br />3,600.00 <br />5 <br />GRADE ROADWAY <br />LF <br />$ 3.00 <br />1320 <br />$ <br />3,990.00 <br />6 <br />INSTALL CSBC <br />TON <br />$ 30.00 <br />BB0 <br />$ <br />25,800.00 <br />7 <br />INSTALL CSTC <br />TON <br />$ 35.00 <br />322 <br />$ <br />11,270,D0 <br />8 <br />MISC EMBANKMENT <br />SF <br />$ 0.50 <br />10000 <br />$ <br />5,000.00 <br />9 <br />THREE SHOT BST <br />MILE <br />$300,D00.00 <br />0.25 <br />$ <br />75,000.00 <br />10 <br />CONSTRUCTION MANAGEMENT <br />LS <br />$ 12,D00.00 <br />1 <br />$ <br />12,000.90 <br />11 <br />CONSTRUCTION ADMINISTRATION <br />LS <br />$ 1,650.00 <br />1 <br />$ <br />1,650,00 <br />12 <br />TRAFFIC CONTROL <br />LS <br />$ 3,000.00 <br />1 <br />$ <br />3,000.00 <br />PRELIMINARY ESTIMATE <br />$ <br />171,080.00 <br />FOR PLANNING PURPOSES ONLY: <br />ASSUME ALL LOTS EQUAL SHARE <br />ASSUME 64 TOTAL LOTS <br />ASSUME 3% INTEREST RATE <br />ASSUME FIRST PAYMENT AT THE START OF THE FIRST YEAR <br />TEN YEAR RECOVERY PERIOD <br />PER LOTASSESSMENT IS: $19,472164 = $304.261YEAR <br />