Page 117 - New Allen Alliance Digital Book

STELLAR PROJECT 3: Grabill Downtown Streetscape Enhancement continued . . .

Uses Quantity Unit Unit Cost Total STELLAR: $750,000.
26 Mulched Seeding 320 SYS $3.00 $1,000 MATCH: $100,500.
27 Topsoil, 2” Depth 20 CYS $50.00 $1,000
28 Topsoil, 4” Depth 15 CYS $50.00 $800
29 Decorative Lighting 7 EA $3,500.00 $24,500 Engineering includes
preliminary engineering,
30 Tree 2 EA $2,500.00 $5,000
permits, survey, final design,
31 Signing Allowance 1 LS $10,000.00 $10,000
bidding, limited construction
32 Pavement Marking, Line, Paint, Yellow, 4”, Solid 1,170 LF $1.00 $1,200 phase services.
33 Transverse Marking, Paint, White, Stop Bar, 24” 90 LF $5.00 $500
34 Pavement Marking, Line, Paint, White, 4”, Solid 430 LF $1.00 $500
35 Bench 2 EA $500.00 $1,000
36 Storm Sewer Allowance 1 LS $50,000.00 $50,000
37 Landscape Allowance 1 LS $5,000.00 $5,000
38 Tree Boxes 4 LS $1,200.00 $4,800
39 Trash Recepticles 4 EA $400.00 $1,600
40 Eletrical (conduit, wire, drops, metering, hand-holes, etc.) 1 LS $50,000.00 $50,000
41 Allowance (25%) 1 LS $135,100.00 $135,100
Construction Sub-Total $675,500

42 Engineering 1 LS $75,000.00 $75,000.00
43 Environmental Review 1 LS $6,000.00 $6,000.00
44 Inspection, Part-Time 1 LS $20,000.00 $20,000.00
45 Legal 1 LS $5,000.00 $5,000.00
46 Acquisition (assume 10 parcels, temp r/w, legal/survey cost) 1 LS $20,000.00 $20,000.00
47 Grant Administration 1 LS $43,000.00 $43,000.00
48 Labor Standards 1 LS $6,000.00 $6,000.00
Non-Construction Sub-Total $175,000.00

TOTAL PROJECT COSTS $850,500.00

117

EARR PLAN.indd 117 11/13/18 10:49 AM