Page 128 - New Allen Alliance Digital Book
P. 128
STELLAR PROJECT 11: Woodburn Sidewalks Improvements Project
Gap: $351,424 Uses Quantity Unit Unit Cost Total Stellar (INDOT) Local Match
Leverage: $239,646
Excavation, Common 96.0 Cys $35.00 $3,360.00 $2,688.00 $672.00
Subgrade Treatment, Type II 1536.0 Sys $15.00 $23,040.00 $18,432.00 $4,608.00
Sidewalk, Concrete, Remove 1255.0 Sys $12.50 $15,687.50 $12,550.00 $3,137.50
HMA Patching, Type B 139.0 Tons $90.00 $12,510.00 $10,008.00 $2,502.00
Compacted Aggregate, No. 73 , for Surface 11.0 Tons $26.00 $286.00 $228.80 $57.20
Curb and Gutter, Concrete 319.0 Lft $55.00 $17,545.00 $14,036.00 $3,509.00
Curb, Concrete 170.0 Lft $20.00 $3,400.00 $2,720.00 $680.00
PCCP for Approaches, 6 inches 429.0 Sys $60.00 $25,740.00 $20,592.00 $5,148.00
PCCP for Approaches, 8 inches 377.0 Sys $70.00 $26,390.00 $21,112.00 $5,278.00
Sidewalk, Concrete 1432.0 Sys $70.00 $100,240.00 $80,192.00 $20,048.00
Curb Walk, Concrete 277.0 Sys $155.00 $42,935.00 $34,348.00 $8,587.00
Curb Ramp, Concrete 27.0 Sys $140.00 $3,780.00 $3,024.00 $756.00
Deterctable Warning Surface 12.0 SYS $200.00 $2,400.00 $1,920.00 $480.00
Bed Coarse Material 163.0 Tons $44.00 $7,172.00 $5,737.60 $1,434.40
Sodding, Nursery 1708.0 Sys $5.50 $9,394.00 $7,515.20 $1,878.80
Street Lighting 1.0 LSum $36,600.00 $36,600.00 $29,280.00 $7,320.00
Clearing Right of Way (2%) 1.0 LSum $5,900.00 $5,900.00 $4,720.00 $1,180.00
Erosion Control (2%) 1.0 LSum $5,900.00 $5,900.00 $4,720.00 $1,180.00
Construction Engineering (3%) 1.0 LSum $8,800.00 $8,800.00 $7,040.00 $1,760.00
Maintenance of Traffic (5%) 1.0 LSum $14,700.00 $14,700.00 $11,760.00 $2,940.00
Mobilization and Demobilization (5%) 1.0 LSum $14,700.00 $14,700.00 $11,760.00 $2,940.00
Contingency (20%) 1.0 LSum $58,800.00 $58,800.00 $47,040.00 $11,760.00
Construction Sub-Total $439,300.00 $351,423.60 $87,855.90
128
EARR PLAN.indd 128 11/13/18 10:49 AM
