Page 127 - New Allen Alliance Digital Book

STELLAR PROJECT 10: Woodburn Streetscape Project - Phase 2

Uses Quantity Unit Unit Cost Total Uses Quantity Unit Unit Cost Total
1 Mob/Demob/Const. Engineering/CPM Schedule 1 LS $40,000.00 $40,000.00 25 Electrical Enclosure 1 EA $16,500.00 $16,500.00
2 Erosion Control 1 LS $5,500.00 $5,500.00 26 Electrical Receptacle 10 EA $1,100.00 $11,000.00
3 Maintenance of Traffic 1 LS $37,000.00 $37,000.00 27 Tree Planter (Tree, plantings, soil, mulch, etc.) 7 EA $3,300.00 $23,100.00
4 Sign Remove 5 EA $110.00 $550.00 28 Landscape Planter (Plantings, soil, mulch, etc.) 3 EA $3,025.00 $9,075.00
5 Tree Remove 2 EA $385.00 $770.00 29 Pavement Markings 1 LS $1,100.00 $1,100.00
6 Sidewalk Remove 922 SYS $44.00 $40,568.00 30 Lawn or Plant Repair 127 SYS $55.00 $6,985.00
7 Pavement Remove, 2’ Wide Remove 173 SYS $27.50 $4,757.50 31 Relocated Sign on Black Steel Post 5 EA $358.00 $1,790.00
8 Curb Remove 776 LFT $11.00 $8,536.00 32 Stormwater Improvements (By City) 1 LS N/A N/A
9 Storm Structure Remove 1 EA $1,210.00 $1,210.00 Construction Sub-Total: $491,015.00
10 Pipe Remove 70 LFT $60.50 $4,235.00
11 Light Pole and Foundation Remove 3 EA $1,650.00 $4,950.00 33 Engineering 1 LS $49,000.00 $49,000.00
12 Drop Inlet Erosion Control Protection 17 EA $165.00 $2,805.00 34 Environmental Review 1 LS $5,000.00 $5,000.00
13 Asphalt Patching 147 SYS $110.00 $16,170.00 35 Inspection 1 LS $9,000.00 $9,000.00
14 8 PCCP 122 SYS $99.00 $12,078.00 36 Legal 1 LS N/A N/A
15 Sidewalk Concrete, 4 649 SYS $93.50 $60,681.50 37 Acquisition 1 LS N/A N/A
16 Concrete Unit Pavers - Sidewalk 128 SYS $198.00 $25,344.00 38 Grant Administration 1 LS $40,000.00 $40,000.00
17 Curb Ramp 3 EA $220.00 $660.00 39 Labor Standards 1 LS $5,000.00 $5,000.00
18 Standard Curb and Gutter, Concrete 646 LFT $38.50 $24,871.00 Non-Construction Sub-Total: $108,000.00
19 Depressed Curb and Gutter, Concrete 134 LFT $38.50 $5,159.00
20 Storm Pipe 120 LFT $82.50 $9,900.00 TOTAL PROJECT COSTS $599,015.00
21 Catch Basin 2 EA $1,870.00 $3,740.00
22 Standard Manhole 2 EA $3,850.00 $7,700.00
23 Casting, Adjust to Grade 16 EA $550.00 $8,800.00
Gap: $500,000
24 Street Lights, LED, With Foundation 14 EA $6,820.00 $95,480.00 Leverage: $99,015

127

EARR PLAN.indd 127 11/13/18 10:49 AM