Page 118 - New Allen Alliance Digital Book

Uses Quantity Unit Unit Cost Unit Cost Total
Common Excavation 200 CYS $21.00 $25.20 $5,040.00
STELLAR PROJECT 4: “Compacted Aggregate Base, #53” 200 Tons $25.00 $30.00 $6,000.00

Leo-Cedarville HMA Surface Milling 3100 SYS $1.25 $1.50 $4,650.00
Streetscape Project HMA Surface 275 Tons $85.00 $102.00 $28,050.00
$9,450.00
175
$45.00
Tons
HMA for Patching
$54.00
Concrete Curb Ramps 220 SYS $150.00 $180.00 $39,600.00
Gap: $750,000. Concrete Curb 1450 LFT $30.00 $36.00 $52,200.00
Leverage: $314,275. Concrete Sidewalk 1200 SYS $46.00 $55.20 $66,240.00
“15”” Storm Pipe” 459 LFT $40.00 $48.00 $22,032.00
“12”” Storm Pipe” 164 LFT $20.00 $24.00 $3,936.00
“48”” Storm Manhole” 7 EA $3,000.00 $3,600.00 $25,200.00
Storm Inlet 8 EA $1,500.00 $1,800.00 $14,400.00
Brick Paver Band 400 SYS $135.00 $162.00 $64,800.00
Landscaping Beds 200 SYS $25.00 $30.00 $6,000.00
Tree 25 EA $400.00 $480.00 $12,000.00
Tree Grate 25 EA $2,500.00 $3,000.00 $75,000.00
Bench 20 EA $2,000.00 $2,400.00 $48,000.00
Street Light 31 EA $5,000.00 $6,000.00 $186,000.00
Sod/Mulched Seeding 4080 SYS $2.00 $2.40 $9,792.00
General Construction Items (9%) 1 Lsum $61,100.00 $61,100.00 $73,320.00
Inflation ( 3%/yr over 4 yrs.) 1 Lsum $71,000.00 $71,000.00 $85,200.00
Construction Sub-Total $836,910.00
Engineering (10%) $83,700.00
Environmental Review $5,000.00
Utility Relocation $13,750.00
Inspection (15%) $125,600.00
Acquisition $0.00
Grant Administration $40,000.00
Labor Standards $5,000.00
Non-Construction Sub-Total $273,050.00
TOTAL PROJECT COSTS $1,109,960.00

118

EARR PLAN.indd 118 11/13/18 10:49 AM