Laserfiche WebLink
CHEATHAM STREET FLATS <br />Public Improvements Construction Project - Engineers Opinion of Probable Cost Revised 9-15-2019 <br />Guadalupe at Cheatham Waterline Connection <br />Hard Costs Unit Quantity <br />Saw cut and demo paving& repave Grove and Cheatham (Inc.'Haul_off) —__ <br />SY_ <br />_ 53 <br />$118 <br />$6,254 <br />---_ <br />Trenching , 3_0' wide x 6' to 8' deep <br />_ <br />B.C.Y <br />53 <br />$20 <br />_ <br />$1,060 <br />----__— -- <br />Trench Protection <br />LS ` <br />1 <br />$2,800 <br />Subtotal, Soft Costs — _— <br />---- ---- <br />Isolation uatves <br />Install Sand Bedding Player 6" deep _ <br />EA <br />CY <br />0 <br />$350 <br />$180 <br />$0 <br />$1,620 <br />------------------- <br />Install <br />_ New _8" , C900 PVC, class 50__ <br />-- <br />LF <br />—9 <br />—-- <br />160 <br />------ <br />-- <br />$23,200 <br />Install New 6", ductile iron , class 50, 90 degree fitting' <br />----------------- <br />EA <br />3 <br />_$145 <br />$998 <br />__ <br />$2,994 <br />------------------ <br />Gate Valve, 8" Ductile iron_________ <br />— <br />EA <br />----- <br />3 <br />------- <br />$2,410 <br />------ <br />_ _____ _ <br />Full Restraint Device at connection to existing pipe <br />EA <br />_ <br />' 2 <br />$1 330 —_ <br />_ __$7,230 <br />$2,660 <br />_ _ _ <br />Select backfill trench, compact in 8" lifts <br />CY <br />60 <br />$_111 <br />$6,660 <br />Install 6" road base under new paving repair areas <br />------- ------------------- <br />CY <br />0,31 <br />$300 <br />$0 <br />Pothoiling to find Existing Water line <br />— <br />HR <br />— <br />--30— 1 <br />$300 <br />----- <br />$9,000 <br />Subtotal, Hard Costs <br />Soft Costs <br />$63,478 <br />$63,478 <br />Surveying & Layout <br />------------------ <br />$0 <br />------------------------- <br />Permitting & Inspections <br />_ <br />Traffic Control <br />Material Testing <br />---- <br />_ _ _$0 <br />$952 <br />$635 <br />-- --- <br />As-Builts --------------------------------- <br />— $0 <br />------------------------------- <br />Design & Engineering _ <br />$0 <br />Contingency ` —-------- <br />$6,348 <br />Subtotal, Soft Costs — _— <br />---- ---- <br />$7,935 <br />_ <br />Total, Guadalupe at Cheatham Alley Waterline Connection <br />------ <br />-- — <br />$71,413 <br />— — — -- <br />Maintenance Bond (on 20% of cost for one year) — — <br />— ------------------ <br />$190 <br />— <br />Performance Bond <br />— <br />$952 <br />Project Total <br />$72,555 <br />COSM Cost Share % $ 92,555.35 <br />CSF Cost Share % <br />Grove lots Cost Share % $ <br />Cheatham Street Flats Proportional Share $ <br />TOTAL COSM REIMBURSEMENT (all segments) $ 247,530.93 <br />PICP Summary - Page 5 - 11-20-2019 <br />