Laserfiche WebLink
Project title: Safe Routes to School Trail Development <br />MP TO Job Number: TBD PROJECT LENGTH 5850 FT <br />SCOPING ESTIMATE $787,731 RUCTION TUR! <br />CREATED: 5/18/2022 By: <br />Develop a paved path that would extend from the existing paved path currently at Cie Elum/Roslyn school and extend along Shaft St to Roslyn <br />in order to provide increases in safety for pedestrians. Crossing would be made at the east end of the school property and at the intersection of <br />Alliance Rd. <br />QUANT. UNIT ITEM NO. ITEM UNIT PRICE AMOUNT] <br />PROJECT TOTAL $787,731 <br />PREPARATION <br />1 <br />LS <br />0001 <br />MOBILIZATION 10% <br />$47,516 <br />1 <br />ACRE <br />0025 <br />CLEARING AND GRUBBING $12,396.00 <br />$13,222 <br />GRADING <br />850 <br />C.Y. <br />0310 <br />ROADWAY EXCAVATION INCL. HAUL $31.75 <br />$26,988 <br />400 <br />C.Y. <br />0431 <br />COMMON BORROW INCL. HAUL $23.52 <br />$9,408 <br />STRUCTURES <br />15 <br />L.F. <br />1182 <br />CULVERT EXTENSION 18" $165.00 <br />$2,475 <br />350 <br />S.Y. <br />7055 <br />CEMENT CONCRETE SIDEWALK $114.64 <br />$40,124 <br />SURFACING <br />1,100 <br />C.Y. <br />5095 <br />CRUSHED SURFACING BASE COURSE $120.00 <br />$132,000 <br />HOT MIX ASPHALT <br />740 <br />TON <br />5767 <br />HMA CL. 1/2 IN. PG 64-28 $165.00 <br />$122,100 <br />EROSION CONTROL AND ROADSIDE PLANTING <br />1 <br />ACRE <br />6422 <br />SEEDING AND MULCHING $14,550.00 <br />$12,416 <br />1 <br />EST <br />NIS <br />TESC PLACEHOLDER $5,000.00 <br />$4,267 <br />TRAFFIC <br />4 <br />EACH <br />SOLAR RECTANGULAR RAPID FLASHER BEACON $12,000.00 <br />$48,000 <br />120 <br />S.F. <br />7054 <br />DETECTABLE WARNING SURFACE $138.59 <br />$16,631 <br />230 <br />S.F. <br />6857 <br />PLASTIC CROSSWALK LINES $11.00 <br />$2,534 <br />1 <br />L.S. <br />6869 <br />TRAFFIC CONTROL $25,000.00 <br />$25,000 <br />OTHER ITEMS <br />1 <br />L.S. <br />7038 <br />ROADWAY SURVEYING $10,000.00 <br />$10,000 <br />1 <br />EST <br />7480 <br />ROADSIDE CLEANUP $10,000.00 <br />$10,000 <br />PROJECT CHANGE TRACKING D ITEM SUBTOTAL WIO MOBILIZATION <br />$475,164 <br />Date <br />By Comments <br />MOBILIZATION 10.00% <br />$47,516.4; <br />BID ITEM SUBTOTAL <br />$522,681 <br />DESIGN ALLOCATIONS 10.00% <br />$52,268 <br />BID ITEM TOTAL <br />$574,949 <br />SALES TAX @ 0.00% <br />$0 <br />PROJECT SUBTOTAL <br />$574,949 <br />CONSTRUCTION ENGINEERING @ 10% <br />$57.495 <br />CONTINGENCIES@ 10% <br />$57,495 <br />CN ESTIMATE <br />$689,938 <br />PE PHASE 12% <br />82,793 <br />PROJECT TOTAL $787,731 <br />