Page 123 - New Allen Alliance Digital Book

STELLAR PROJECT 7: New Haven Meadowbrook Trail Project continued . . .

25 End Section, 15 1.0 Each $470.00 $470.00
26 Inlet, J-10 4.0 Each $2,500.00 $10,000.00
27 Inlet, E-7 7.0 Each $2,100.00 $14,700.00
28 Casting, Furnish and Adjust to Grade 2.0 Each $950.00 $1,900.00
29 Structure Backfill, Type 1 375.0 Cys $25.00 $9,375.00
30 Pipe Plug 2.0 Each $500.00 $1,000.00
31 Core Hole in Structure 1.0 Each $150.00 $150.00
32 Fire Hydrant, Relocate 10.0 Each $4,500.00 $45,000.00
33 Clearing Right of Way (4%) 1.0 LSum $38,800.00 $38,800.00
34 Erosion Control (3%) 1.0 LSum $29,100.00 $29,100.00
35 Construction Engineering (5%) 1.0 LSum $48,400.00 $48,400.00
36 Maintenance of Traffic (3.5%) 1.0 LSum $29,100.00 $29,100.00
37 Mobilization and Demobilization (5%) 1.0 LSum $48,400.00 $48,400.00
Construction Sub-Total $1,162,712.00

38 Engineering $149,407.00
39 Environmental Review $25,000.00
40 R/W Engineering & Legals $32,500.00
41 Acquisition $55,000.00
42 Grant Administration $ Labor Standards $50,000.00
43 Inspection $74,703.50
Non-Construction Sub-Total $386,610.50

Total Project Costs $1,549,322.50

123

EARR PLAN.indd 123 11/13/18 10:49 AM