Loading...
EPH-Cost Estimate 2.23.16 Village Hill Village Hill Village Hill Village Hill Opinion of Construction Quantities and Probable Cost Prepared by: The Berkshire Design Group, Inc. on 6/9/15 updated 2/23/16 Item Item Number Unit Quantity Unit Price Project Total Quantity Phase Subtotal Demolition/Earthwork 1.Clear and Grub Vegetation 101.0 A 1.5 $22,000.00 $33,000.00 0.5 $11,000.00 2.Erosion Control Measures XEC LS 1 $34,000.00 $34,000.00 N/A $14,000.00 3.Excavate/Rough Grade 120.1 CY 7200 $30.00 $216,000.00 2050 $61,500.00 4.Fine Grading 170.0 SY 8000 $3.00 $24,000.00 2250 $6,750.00 5.Import/Spread Topsoil 751 CY 1720 $40.00 $68,800.00 670 $26,800.00 Subtotal $375,800.00 Subtotal $120,050.00 Drainage 1.Catch Basin 201.0 EA 3 $3,300.00 $9,900.00 1 $3,300.00 2.Frame & Cover 222.3 EA 14 $800.00 $11,200.00 11 $8,800.00 3.Manhole 202.0 EA 11 $3,500.00 $38,500.00 9 $31,500.00 4.Area Drain 201.A EA 22 $1,500.00 $33,000.00 8 $12,000.00 5.10"/12" HDPE Drain Pipe 252.12 LF 1250 $60.00 $75,000.00 375 $22,500.00 6.15"/18" HDPE Drain Pipe 252.18 LF 450 $85.00 $38,250.00 360 $30,600.00 7.24" HDPE Drain Pipe 252.24 LF 230 $110.00 $25,300.00 230 $25,300.00 8.12" RCP Drain Pipe 241.12 LF 275 $70.00 $19,250.00 110 $7,700.00 9.18" RCP Drain Pipe 241.18 LF 60 $80.00 $4,800.00 60 $4,800.00 Subtotal $255,200.00 Subtotal $146,500.00 Water 1.6" D.I. Water Line 303.06 LF 85 $100.00 $8,500.00 25 $2,500.00 2.8" D.I. Water Line 303.08 LF 1220 $120.00 $146,400.00 355 $42,600.00 3.6" Gate Valve 350.06 EA 3 $1,500.00 $4,500.00 2 $3,000.00 4.8" Gate Valve 350.08 EA 5 $1,800.00 $9,000.00 4 $7,200.00 5.1" Copper Water Service 347.1 LF 1050 $60.00 $63,000.00 400 $24,000.00 6.1" Corporation Cock 363.1 EA 33 $350.00 $11,550.00 14 $4,900.00 7.1" Curb Stops 384.0 EA 43 $350.00 $15,050.00 14 $4,900.00 8.Fire Hydrant Assembly 376.0 EA 3 $4,000.00 $12,000.00 1 $4,000.00 Subtotal $270,000.00 Subtotal $93,100.00 Sanitary 1.Sewer Manhole 210.0 EA 8 $4,000.00 $32,000.00 2 $8,000.00 2.Frame & Cover 222.3 EA 8 $800.00 $6,400.00 2 $1,600.00 3.8" PVC Sewer Line 250.08 LF 1000 $75.00 $75,000.00 380 $28,500.00 4.6" PVC Service Service 250.06 LF 900 $45.00 $40,500.00 260 $11,700.00 5.Sanitary Clean-Out XCO EA 29 $550.00 $15,950.00 9 $4,950.00 Subtotal $169,850.00 Subtotal $54,750.00 Electric/Telecomm 1. 4" Conc. Enc. PVC Conduit (Bank of 6) 801.46 LF 1950 $90.00 $175,500.00 380 $34,200.00 2.3" Conc. Enc. PVC Conduit Services (Bank of 4)801.36 LF 115 $70.00 $8,050.00 115 $8,050.00 5. Pole Light 821.X EA 5 $3,500.00 $17,500.00 1 $3,500.00 6. Electric Manholes, pullboxes 811.31 EA 20 $675.00 $13,500.00 7 $4,725.00 7. Utility backcharges XUT LS 1 $150,000.00 $150,000.00 28% $42,000.00 Subtotal $364,550.00 Subtotal $92,475.00 Paving & Curbing 1. New Bit. Conc. Paving 460.0 TON 810 $100.00 $81,000.00 225 $22,500.00 2. Gravel Roadway Base (12" or 24") 151.0 CY 1,300 $40.00 $52,000.00 350 $14,000.00 3.4" Concrete Sidewalk 701.0 SY 650 $60.00 $39,000.00 260 $15,600.00 4.6" Concrete Sidewalk 701.1 SY 70 $70.00 $4,900.00 25 $1,750.00 5. Gravel Sidewalk Base (8") 151.0 CY 300 $40.00 $12,000.00 100 $4,000.00 6. Granite Curb 506.0 LF 2500 $50.00 $125,000.00 720 $36,000.00 7. Accessible Curb Ramp 701.2 SY 30 $750.00 $22,500.00 25 $18,750.00 8. 5' Gravel Sidewalk (4" deep) 704.0 TON 100 $85.00 $8,500.00 25 $2,125.00 9. Signage, Striping XSS LS 1 $4,500.00 $4,500.00 28% $1,260.00 Subtotal $349,400.00 Subtotal $115,985.00 Planting & Seeding 1. Hydroseed 765.0 SY 7,500 $1.80 $13,500.00 3,300 $5,940.00 2. Large/Street Tree 77X.L EA 8 $875.00 $7,000.00 1 $875.00 3. Small Street Tree 77X.S EA 75 $675.00 $50,625.00 21 $14,175.00 Subtotal $71,125.00 Subtotal $20,990.00 TOTAL SITE WORK $1,855,925.00 PHASE I SITE WORK $643,850.00 Administrative/Soft Costs 1. Inspection Fees XIN LS 1 $30,000.00 $30,000.00 28% $8,400.00 2. Materials Testing XMA LS 1 $5,000.00 $5,000.00 28% $1,400.00 3. Engineering Revisions XEN LS 1 $7,500.00 $7,500.00 28% $2,100.00 4. Legal Fees XLG LS 1 $7,500.00 $7,500.00 28% $2,100.00 Subtotal $50,000.00 Subtotal $14,000.00 PROJECT TOTAL $1,905,925.00 PHASE I SUBTOTAL $657,850.00 20% Inflation/Safety factor $381,185.00 20% Inflation/Safety factor $131,570.00 GRAND TOTAL $2,287,110.00 PHASE I TOTAL $789,420.00 Note: above items and quantities based on preliminary plan, not final engineered plans and are subject to change Item number with "X" for items with no MassDOT standard item number Phase I Breakout