Loading...
HomeMy WebLinkAbout20181055 18.057 96 Ballston Ave_CONSTRUCTION COST ESTIMATEeIpHlHIIIIiIIIIIIIIIII MI Project Estimate for: TOWNHOUSES FOR BALLSTON AVE PARTNERS, LLC Nov -18 WORK ACTIVITY QUAN UNIT UNIT PRICE TOTAL Complete Bond Balance (includes 20% retainer if required) SITE PREPARATION Site Clearing 1 acres $5,000.00 $5,000.00 0.00% $5,000.00 Demolition 3 Bldg $20,000.00 $60,000.00 100.00% $12,000.00 Strip and Stockpile topsoil 2200 CY $3.00 $6,600.00 0.00% $6,600.00 Silt Fence 1,500 LF $2.50 $3,750.00 0.00% $3,750.00 Sediment Trap + maint 1 each $1,500.00 $1,500.00 0.00% $1,500.00 Construction Entrance 1 each $500.00 $500.00 0.00% $500.00 Subtotal: $77,350.00 EARTHWORK Cut / Fill Onsite + Grading (move soil) 8,500 CY $5.00 $42,500.00 0.00% $42,500.00 SANITARY SEWERAGE Subtotal: $42,500.00 Service connection to Building Gravity Sewer 8" PVC SDR -26 <14 ft deep Manhole structure < 14 ft deep Connection to existing manhole WATER DISTRIBUTION 18 each $1,500.00 $27,000.00 0.00% $27,000.00 350 LF $75.00 $26,250.00 0.00% $26,250.00 3 each $5,000.00 $15,000.00 0.00% $15,000.00 1 each $2,000.00 $2,000.00 100.00% $400.00 Subtotal: $70,250.00 Install corp and service to building Hydrant Assembly 8" DIP Class 52 Water Main Tapping Sleeve and Valve connection 18 each $1,500.00 $27,000.00 0.00% $27,000.00 1 each $3,500.00 $3,500.00 0.00% $3,500.00 400 LF $80.00 $32,000.00 0.00% $32,000.00 1 each $15,000.00 $15,000.00 0.00% $15,000.00 Subtotal: $77,500.00 STORM DRAINAGE 8 ft Drywells 4 each $1,000.00 $4,000.00 0.00% $4,000.00 Yard Drains 5 each $800.00 $4,000.00 0.00% $4,000.00 8" HDPE Pipe 315 LF $60.00 $18,900.00 100.00% $3,780.00 6" PVC pipe 230 LF $30.00 $6,900.00 200.00% $1,380.00 Catch Basin - Knock out 1 each $1,500.00 $1,500.00 0.00% $1,500.00 Stone (Porous Pave, Drywell, Infiltration Trench) 850 CY $40.00 $34,000.00 0.00% $34,000.00 Subtotal: $69,300.00 Environmental Design Partnership Page 1 of 2 eIpHlHIIIIiIIIIIIIIIII Project Estimate for: TOWNHOUSES FOR BALLSTON AVE PARTNERS, LLC Nov -18 WORK ACTIVITY QUAN UNIT UNIT PRICE TOTAL Complete Bond Balance (includes 20% retainer if required) ASPHALT PAVING Crusher Run 12" deep Asphalt Pavement (3" Binder + Top) Porous Pavement (3" Binder + 3" Top) CONCRETE PAVING 180 CY $17.50 $3,150.00 0.00% $3,150.00 4,830 SF $3.00 $14,490.00 0.00% $14,490.00 9,100 SF $4.00 $36,400.00 100.00% $7,280.00 Subtotal: $54,040.00 Concrete sidewalk Poured in Place Concrete Curb 7600 SF $5.00 $38,000.00 0.00% $38,000.00 525 LF $18.00 $9,450.00 0.00% $9,450.00 Subtotal: $47,450.00 LANDSCAPING + SIGNAGE Topsoil + seeding + finish grading Street Trees Street Lights 0.7 acre $3,000.00 $2,100.00 0.00% $2,100.00 13 each $600.00 $7,800.00 0.00% $7,800.00 3 each $4,000.00 $12,000.00 0.00% $12,000.00 Subtotal: $21,900.00 Total Onsite Construction Costs : $460,290.00 Environmental Design Partnership Page 2 of 2