Page 121 - New Allen Alliance Digital Book

STELLAR PROJECT 6: Monroeville Monroe Street Corridor continued . . .

Uses Quantity Unit Unit Cost Total Stellar (INDOT) Local Match
Mulched Seeding, Undistributed 2000.0 Sys $1.50 $3,000.00 $2,400.00 $600.00
Mailbox Assembly Remove/Relocate and Reset 36.0 Each $125.00 $4,500.00 $3,600.00 $900.00
Pipe, Type 2, Circular, 12 (Undistributed) 500.0 Lft $30.00 $15,000.00 $12,000.00 $3,000.00
Inlet, J-10 (undistributed) 10.0 Each $1,500.00 $15,000.00 $12,000.00 $3,000.00
Manhole, C-4 (undistributed) 4.0 Each $3,500.00 $14,000.00 $11,200.00 $2,800.00
Casting, Adjust to Grade (undistributed) 6.0 Each $500.00 $3,000.00 $2,400.00 $600.00
Structure Backfill, Type 2 260.0 Cys $30.00 $7,800.00 $6,240.00 $1,560.00
Decorative Street Light Pole & Foundation 25.0 Each $5,200.00 $130,000.00 $104,000.00 $26,000.00
Wire, No 4 Copper, in Plastic Duct, 4 1/C 3800.0 Lft $4.00 $15,200.00 $12,160.00 $3,040.00
Clearing Right of Way (3%) 1.0 LSum $20,400.00 $20,400.00 $16,320.00 $4,080.00
Erosion Control (1.5%) 1.0 LSum $10,200.00 $10,200.00 $8,160.00 $2,040.00
Construction Engineering (2%) 1.0 LSum $13,600.00 $13,600.00 $10,880.00 $2,720.00
Maintenance of Traffic (3%) 1.0 LSum $20,400.00 $20,400.00 $16,320.00 $4,080.00
Mobilization and Demobilization (5%) 1.0 LSum $33,900.00 $33,900.00 $27,120.00 $6,780.00
Contingency (20%) 1.0 LSum $135,700.00 $135,700.00 $108,560.00 $27,140.00
Construction Sub-Total $912,837.00 $730,270.00 $182,567.00
Engineering $127,797.18 $0.00 $127,797.18
Environmental Review $25,000.00 $0.00 $25,000.00
Inspection $109,540.44 $0.00 $109,540.44
Acquisition $0.00 $0.00 $0.00
Non-Construction Sub-Total $262,338.00 $0.00 $262,337.62

TOTAL LOCAL MATCH $444,904.62
TOTAL STELLAR MATCH $730,270.00
TOTAL PROJECT COSTS $1,175,174.62

121

EARR PLAN.indd 121 11/13/18 10:49 AM