Laserfiche WebLink
CHEATHAM STREET FLATS <br />Public Improvements Construction Project - Engineers Opinion of Probable Cost Revised 9.15-2019 <br />Cheatham Alley to McGehee 12 Inch Waste Waterline Replacement <br />Hard Costs Unit Quantity Unit Price Total Price <br />Mobilization ------ --- <br />-_---- <br />LS ; <br />1 <br />$3,000 <br />$3,000 <br />Saw cut and demo paving & repave Grove and Cheatham (Inc. Haul -off) <br />SY_ <br />133 <br />$118 <br />$15,694 <br />_- - - _ <br />Trench Protection <br />Renovate existing MH <br />Install new MH 4' dia. X 12' deep, Precast with new top <br />LS <br />EA <br />EA <br />_ <br />1 `" <br />4 <br />1 <br />$1,500 <br />$5,491 <br />$9,000 <br />$1;500 <br />$21,964 <br />$9,000 <br />_ <br />Install New 12.75" (6" existing) SD -19 HDPE line, Inc. bore pit excavation& replacement- <br />LF <br />1183 <br />$120 <br />$141,960 <br />Install New 12.75" (8" existing) SD -19 HDPE line, Inc. bore pit excavation& replacement <br />------------ ---------------- <br />LF <br />-- <br />0 <br />---- <br />$107 <br />------- <br />$0 <br />Install new service line taps, NIC <br />EA <br />0 <br />$0 <br />-------- <br />$0 <br />Install new service lines , NIC <br />LF ` <br />0 <br />$0 <br />$0 <br />_ _ <br />Connect existing service lines to new Main line only <br />EA <br />13 <br />_ _ <br />$1,200 <br />_ <br />$15,600 <br />Repave with pavement over Work Pits, 2.5" HMAC, Type D <br />$2,354 <br />$14,125 <br />------- <br />Restripe Center Stripe over Work Pits <br />_EA <br />LF <br />_6 <br />200 <br />_ <br />$10 <br />- <br />$2,000 <br />-------------------------- <br />Bypass Pumping Per Setup <br />- <br />LS <br />----- <br />1 <br />------- <br />$4,800 <br />------- <br />$4,800 <br />Bypass Pumping _28 Day Cycle <br />LS <br />1 -' <br />$14,135 <br />$14,135 <br />Obstruction Removals I Pot -holing for Utilities <br />---- <br />EA <br />$4,320$4,320 <br />-------------------- - <br />Flowable Fill <br />CY <br />_1 <br />'' 627 <br />$130 - <br />$81,510 <br />Subtotal, Hard Costs $329,608 <br />$329,608 <br />Soft Costs <br />Pre and Post TV Inspection and video <br />$12,712 <br />Surveying & Layout (GIS Benchmark,` level loop requried) <br />------------- ----------- <br />-------------- $0 <br />--------- <br />Permitting & Inspections <br />$0 <br />Traffic Control <br />----------------------------------------------------------- <br />$4,944 <br />------------- <br />Material Testing <br />- - _ _-- <br />$3,296 <br />---- -- -- <br />As-Builts <br />' $0 <br />Design & Engineering $0 <br />Contingency $32,961 <br />Subtotal, Soft Costs - - $53,913 <br />Total, Waterline Replacement - $383,521 <br />Maintenance Bond (on 20% of cost for one year) $989 <br />Performance Bond <br />Project Total <br />$389,454 <br />COSM Cost Share % _ 16.10------�$- 62,702 <br />---------------------------------------------- <br />CSF Cost Share % 83.90 $ 326,752 <br />PICP Summary - Page 3 - 11-20-2019 <br />