A B C D E F G I
1 PRELIMINARY COST ESTIMATE  
2                
3 Sheridan Street Improvement Project - Newberg  
4                
5 ITEM # DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT    
6    
7                
8   GENERAL            
9 1 Mobilization (include performance & payment bonds, maintenance warranty bond, insurance, city business permit and all other permits) LS 1 $ 7,000.00 $ 7,000.00    
10 2 Traffic Control (include RR flagging as needed, barricades, temporary signage) LS 1 $ 5,000.00 $ 5,000.00    
11 3 Erosion & Sediment Control Measures
 LS 1 $ 1,000.00 $ 1,000.00    
12 4 Construction Staking (for curb, etc.) LS 1 $ 2,000.00 $ 2,000.00    
13 5 Site Restoration & Cleanup LS 1 $ 1,000.00 $ 1,000.00    
14     Subtotal for GENERAL = $ 16,000    
15   DEMOLITION            
16 6 Remove Concrete Sidewalk (include sawcut, haul off and disposal) SF 6476 $ 1.25 $ 8,095.00    
17 7 Remove Asphalt Concrete to Full Depth (include sawcut, haul off and disposal) SF 14002 $ 1.00 $ 14,002.00    
18 8 Remove Concrete Curb/Gutter (include sawcut, haul off and disposal)
 LF 993 $ 2.50 $ 2,482.50    
19 9 Stripping & Excavation (include earthwork, haul off and disposal) SY 3256 $ 3.00 $ 9,770.00    
20 10 Remove, Relocate &/or Reinstall Signs & Mailboxes LS 1 $ 1,000.00 $ 1,000.00    
21   Subtotal for DEMOLITION = $ 35,350 $ 36,614.78
22   ROAD IMPROVEMENTS            
23 11 Standard Concrete Curb LF 96 $ 12.00 $ 1,152.00    
24 12 Rolled Concrete Curb LF 884 $ 10.00 $ 8,840.00    
25 13 Concrete Sidewalk (4" thick over 2" of 3/4"-0 crushed rock over compacted subgrade) SF 14504 $ 3.50 $ 50,764.00    
26 14 Concrete Paver
(4" thick over 2" of 3/4"-0 crushed rock over compacted subgrade)		 SF 14276 $ 6.00 $ 85,656.00    
27 15 Concrete Handicap Ramp
(Including 2' wide tactile warning surface)		 EA 8 $ 1,350.00 $ 10,800.00    
28 16 Bedding Layer, 2" Depth SY 1586 $ - $ -    
29 17 Choker Rock, 4" Depth (AASHTO #57) SY 1586 $ - $ -    
30 18 Base Rock, 12" Depth (#2) SY 1586 $ - $ -    
31 19 Compaction Tests (for roadway) EA 12 $ 65.00 $ 780.00    
32   Subtotal for ROAD IMPROVEMENTS = $ 157,992    
33 TRAFFIC SIGNING AND STRIPING          
34 20 Street Signs LS 1 $ 1,500.00 $ 1,500.00    
35 21 Pavement Markers/Reflectors LS 1 $ 3,500.00 $ 3,500.00    
36   Subtotal for TRAFFIC SIGNING AND STRIPING = $ 5,000    
37 LANDSCAPE & IRRIGATION          
38 22 Street Trees (include tree wells & steel grates) EA 16 $ 950.00 $ 15,200.00    
39 23 Place Top Soil, Barkdust, & Soil Mix
 LS 1 $ 1,500.00 $ 1,500.00    
40 24 Landscape & Irrigation
 LS 1 $ 4,000.00 $ 4,000.00    
41 25 Decorative Bollards for Street Closure/Cultural Center Event LS 1 $ 4,000.00 $ 4,000.00    
42   Subtotal for LANDSCAPE & IRRIGATION = $ 24,700    
43   UTILITIES            
44   Storm System Improvements          
45 26 Drainage or Underdrain Enhancement LS 1 $ 8,000.00 $ 8,000.00    
46   Subtotal for STORM SYSTEM IMPROVEMENTS = $ 8,000    
47   Power & Lighting Improvements        
48 27 Ornamental Sidewalk or Street Lighting (at every 75') EA 12 $ 3,800.00 $ 45,600.00    
49 28 Relocate & Underground Overhead Utilities (reconnect as needed) LS 1 $ 20,000.00 $ 20,000.00    
50   Subtotal for POWER & LIGHTING IMPROVEMENTS = $ 65,600    
51  
OTHER COSTS		            
52 29 Engineering Survey & Design LS 1 $ 18,000.00 $ 18,000.00    
53 30 Construction Management LS 1 $ 8,000.00 $ 8,000.00    
54 31 Contingency (approx. 10%) LS 1 $ 30,000.00 $ 30,000.00    
55   Subtotal for OTHER COSTS = $ 56,000    
56         TOTAL = $ 368,641.50    

Estimate_2012_0306

  A B C D E F G
1 PRELIMINARY COST ESTIMATE
2              
3 Sheridan Street Improvement Project - Newberg
4              
5 ITEM # DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT  
6  
7              
8   GENERAL          
9 1 Mobilization (include performance & payment bonds, maintenance warranty bond, insurance, city business permit and all other permits) LS 1 $ 7,000.00 $ 7,000.00  
10 2 Traffic Control (include RR flagging as needed, barricades, temporary signage) LS 1 $ 5,000.00 $ 5,000.00  
11 3 Erosion & Sediment Control Measures
 LS 1 $ 1,000.00 $ 1,000.00  
12 4 Construction Staking (for curb, etc.) LS 1 $ 2,000.00 $ 2,000.00  
13 5 Site Restoration & Cleanup LS 1 $ 1,000.00 $ 1,000.00  
14     Subtotal for GENERAL = $ 16,000  
15   DEMOLITION          
16 6 Remove Concrete Sidewalk (include sawcut, haul off and disposal) SF 6476 $ 1.25 $ 8,095.00  
17 7 Remove Asphalt Concrete to Full Depth (include sawcut, haul off and disposal) SF 14002 $ 1.00 $ 14,002.00  
18 8 Remove Concrete Curb/Gutter (include sawcut, haul off and disposal)
 LF 993 $ 2.50 $ 2,482.50  
19 9 Stripping & Excavation (include earthwork, haul off and disposal) SY 3256 $ 3.00 $ 9,770.00  
20 10 Remove, Relocate &/or Reinstall Signs & Mailboxes LS 1 $ 1,000.00 $ 1,000.00  
21   Subtotal for DEMOLITION = $ 35,350  
22   ROAD IMPROVEMENTS          
23 11 Standard Concrete Curb LF 96 $ 12.00 $ 1,152.00  
24 12 Rolled Concrete Curb LF 884 $ 10.00 $ 8,840.00  
25 13 Concrete Sidewalk (4" thick over 2" of 3/4"-0 crushed rock over compacted subgrade) SF 14504 $ 3.50 $ 50,764.00  
26 14 Concrete Paver
(4" thick over 2" of 3/4"-0 crushed rock over compacted subgrade)		 SF 14276 $ 3.50 $ 49,966.00  
27 15 Concrete Handicap Ramp
(Including 2' wide tactile warning surface)		 EA 8 $ 1,350.00 $ 10,800.00  
28 16 Leveling Rock, 3" Depth (3/4"-0) SY 1586 $ 2.50 $ 3,965.00  
29 17 Base Rock, 12" Depth (1-1/2"-0) SY 1586 $ 7.50 $ 11,895.00  
30 18 Compaction Tests (for roadway) EA 12 $ 65.00 $ 780.00  
31   Subtotal for ROAD IMPROVEMENTS = $ 138,162  
32 TRAFFIC SIGNING AND STRIPING        
33 19 Street Signs LS 1 $ 1,500.00 $ 1,500.00  
34 20 Pavement Markers/Reflectors LS 1 $ 3,500.00 $ 3,500.00  
35   Subtotal for TRAFFIC SIGNING AND STRIPING = $ 5,000  
36 LANDSCAPE & IRRIGATION        
37 21 Street Trees (include tree wells & steel grates) EA 16 $ 650.00 $ 10,400.00  
38 22 Place Top Soil, Barkdust, & Soil Mix
 LS 1 $ 1,500.00 $ 1,500.00  
39 23 Landscape & Irrigation
 LS 1 $ 4,000.00 $ 4,000.00  
40 24 Decorative Bollards for Street Closure/Cultural Center Event LS 1 $ 4,000.00 $ 4,000.00  
41   Subtotal for LANDSCAPE & IRRIGATION = $ 19,900  
42   UTILITIES          
43   Storm System Improvements        
44 25 Drainage or Underdrain Enhancement LS 1 $ 8,000.00 $ 8,000.00  
45   Subtotal for STORM SYSTEM IMPROVEMENTS = $ 8,000  
46   Power & Lighting Improvements      
47 26 Ornamental Sidewalk or Street Lighting (at every 75') EA 12 $ 3,800.00 $ 45,600.00  
48 27 Relocate & Underground Overhead Utilities (reconnect as needed) LS 1 $ 20,000.00 $ 20,000.00  
49   Subtotal for POWER & LIGHTING IMPROVEMENTS = $ 65,600  
50  
OTHER COSTS		          
51 28 Engineering Survey & Design LS 1 $ 18,000.00 $ 18,000.00  
52 29 Construction Management LS 1 $ 8,000.00 $ 8,000.00  
53 30 Contingency (approx. 10%) LS 1 $ 30,000.00 $ 30,000.00  
54   Subtotal for OTHER COSTS = $ 56,000  
55         TOTAL = $ 344,011.50  

Estimate_2012_0227

  A B C D E F G
1 PRELIMINARY COST ESTIMATE
2              
3 Cultural Center Improvement Project - Newberg
4              
5 ITEM # DESCRIPTION UNIT QUANTITY UNIT PRICE AMOUNT  
6  
7              
8   GENERAL          
9 1 Mobilization
(Including performance & payment bonds, maintenance warranty bond, insurance, city business permit and all other permits)		 LS 1 $ 7,000.00 $ 7,000.00  
10 2 Traffic Control
(Including RR Flagging)		 LS 1 $ 6,000.00 $ 6,000.00  
11 3 Erosion & Sediment Control Measures
 LS 1 $ 1,000.00 $ 1,000.00  
12 4 Stripping & Excavation
(Including sawcut, removal, haul off, and disposal of existing asphalt, and concrete material; and minor earthwork)		 SY 6690 $ 3.50 $ 23,420.00  
13 5 Remove &/or Relocate Signs & Mailboxes LS 1 $ 500.00 $ 500.00  
14 6 Site Restoration & Cleanup LS 1 $ 800.00 $ 800.00  
15 7 Survey Staking
(For curb, etc.)		 LS 1 $ 2,500.00 $ 2,500.00  
16     Subtotal for GENERAL = $ 41,220  
17   ROAD IMPROVEMENTS          
18 8 Type A Curb & Gutter LF 1043 $ 7.00 $ 7,301.00  
19 9 Concrete Sidewalk
(4" thick over 2" of 3/4"-0 crushed rock over compacted subgrade)		 SF 4101 $ 3.50 $ 14,353.50  
20 10 Concrete Handicap Ramp
(Including 2' wide tactile warning surface)		 EA 8 $ 1,300.00 $ 10,400.00  
21 11 Grind 2" Asphalt: Blaine Street SY 1859 $ 4.00 $ 7,436.00  
22 12 Grind 2" Asphalt: Sherman Street SY 1624 $ 4.00 $ 6,496.00  
23 13 Grind All Asphalt: Sheridan Street SY 1561 $ 4.00 $ 6,244.00  
24 14 Hot Mix Asphalt, Class C (3" overlay in 2 lifts): Blaine Street SY 1859 $ 15.00 $ 27,885.00  
25 15 Hot Mix Asphalt, Class C (3" overlay in 2 lifts): Sherman Street SY 1624 $ 15.00 $ 24,360.00  
26 16 Stamped Concrete or Paver: Sheridan Street SY 1561 $ 30.00 $ 46,830.00  
27 17 Hot Mix Asphalt, Class C (3" in 2 lifts): Blaine Street SY 421 $ 15.00 $ 6,315.00  
28 18 Hot Mix Asphalt, Class C (3" in 2 lifts): Sherman Street SY 705 $ 15.00 $ 10,575.00  
29 19 Base Rock, 9" Depth (1-1/2"-0): Blaine Street SY 421 $ 6.00 $ 2,526.00  
30 20 Base Rock, 9" Depth (1-1/2"-0): Sherman Street SY 705 $ 6.00 $ 4,230.00  
31 21 Leveling Rock, 3" Depth (3/4"-0): Blaine Street SY 421 $ 2.50 $ 1,052.50  
32 22 Leveling Rock, 3" Depth (3/4"-0): Sherman Street SY 705 $ 2.50 $ 1,762.50  
33 23 Compaction Tests
(for roadway)		 EA 12 $ 50.00 $ 600.00  
34   Subtotal for ROAD IMPROVEMENTS = $ 178,367  
35 TRAFFIC SIGNING AND STRIPING        
36 24 Street Signs LS 1 $ 500.00 $ 500.00  
37 25 Pavement Striping LS 1 $ 8,000.00 $ 8,000.00  
38   Subtotal for TRAFFIC SIGNING AND STRIPING = $ 8,500  
39   LANDSCAPING & WALLS          
40 26 Place Top Soil, Barkdust, & Soil Mix LS 1 $ 5,500.00 $ 5,500.00  
41 27 Landscape & Irrigation
 LS 1 $ 5,000.00 $ 5,000.00  
42 28 2'x2' Retaining Wall SF 471 $ 25.00 $ 11,775.00  
43   Subtotal for LANDSCAPING AND WALLS = $ 22,275  
44   UTILITIES          
45   Storm System Improvements        
46 29 Install Concrete Valley Gutter LF 717 $ 14.00 $ 10,038.00  
47   Subtotal for STORM SYSTEM IMPROVEMENTS = $ 10,038  
48   Power & Lighting Improvements      
49 30 Street Lighting
(At every 150'; Westbrooke style, HPS, flat lens Luminaire mounted on 18' black aluminum smooth pole)		 EA 6 $ 4,500.00 $ 27,000.00  
50 31 Power Relocation
(Underground power & house feed reconnection)		 LS 1 $ 10,000.00 $ 10,000.00  
51   Subtotal for POWER & LIGHTING IMPROVEMENTS = $ 37,000  
52  
OTHER COSTS		          
53 32 Engineering Survey & Design LS 1 $ 15,000.00 $ 15,000.00  
54 33 Construction Management LS 1 $ 8,000.00 $ 8,000.00  
55 34 Contingency (12%) LS 1 $ 45,000.00 $ 45,000.00  
56   Subtotal for OTHER COSTS = $ 68,000  
57         TOTAL = $ 365,399.50  

Estimate_2011_0509