8th & Pennsylvania Redevelopment Project
	Preliminary Construction Cost Estimate
	Phase 1 - Delaware Street, Storm Sewer, & 8th Street Storm Sewer Improvements
					Unit
	Item	Description	Quantity	Unit	Price	Amount
	1	Mobilization	1	L.S.	75,000.00	75,000.00
	2	Clearing & Grubbing	1	L.S.	5,000.00	5,000.00
	3	Removal of Existing Structures	1	L.S.	5,000.00	5,000.00
	4	Compaction of Earthwork (Type B) (MR-90)	607.7	C.Y.	5.00	3,038.55
	5	Pavement Removal	686.1	S.Y.	7.50	5,145.83
	6	Unclassified Excavation	1,043.4	C.Y.	7.50	7,825.58
	7	18" RCP, In Place	31.0	L.F.	75.00	2,325.00
	8	24" RCP, In Place	31.0	L.F.	85.00	2,635.00
	9	53"x34" RCPHE, In Place	890.0	L.F.	200.00	178,000.00
	10	Standard Curb Inlet (6'x4')	1	Ea.	4,000.00	4,000.00
	11	Standard Curb Inlet (6'x6')	1	Ea.	4,500.00	4,500.00
	12	Standard Curb Inlet (10'x4')	1	Ea.	5,500.00	5,500.00
	13	Standard Curb Inlet (10'x6')	1	Ea.	6,000.00	6,000.00
	14	Extra Depth Curb Inlet (6'x4')	3.1	V.F.	225.00	706.50
	15	Standard Junction Box (6'x6')	1	Ea.	4,500.00	4,500.00
	16	Standard Manhole (6' Dia.)	1	Ea.	4,000.00	4,000.00
	17	Extra Depth Manhole (6' Dia.)	3.5	V.F.	225.00	796.50
	18	Extra Depth Junction Box (6'x6')	4.2	V.F.	225.00	942.75
	19	Connect To Existing Storm	1	Ea.	1,000.00	1,000.00
	20	10" Asphaltic Concrete Pavement	1,815.0	S.Y.	35.00	63,525.00
	21	8" Reinforced Concrete Pavement (Parking & Drive Entr.)	1,027.5	S.Y.	65.00	66,787.50
	22	9" Fly Ash Treated Subgrade	3,453.4	S.Y.	5.00	17,267.00
	23	8" Asphaltic Concrete Pavement (Remove & Replace)	428.6	S.Y.	70.00	30,002.00
	24	5'x4" Concrete Sidewalk	7,338.6	S.F.	4.50	33,023.79
	25	6" Sidewalk Ramps	64.0	S.Y.	150.00	9,600.00
	26	Full depth Combined Curb & Gutter - Type I & Type II	2,299.7	L.F.	16.50	37,944.72
	27	Water Hydrant Assembly Disconnect	2	Ea.	500.00	1,000.00
	28	Water Hydrant Assembly	2	Ea.	2,500.00	5,000.00
	29	Adjust Meter Cover  to Grade	3	Ea.	300.00	900.00
	30	Street Lighting	28	Ea.	3,500.00	98,000.00
	31	Street Trees	32	Ea.	400.00	12,800.00
	32	Pedestrian Canopies	3	Ea.	10,000.00	30,000.00
	33	Construction Staking	1	L.S.	20,000.00	20,000.00
	34	Signing	1	L.S.	3,500.00	3,500.00
	35	Traffic Control	1	L.S.	10,000.00	10,000.00
		Subtotal for Construction Costs				755,265.72
		25% Contingency				188,816.43
		Total for Construction Costs				944,082.15
		Engineering, Legal, Admin. (15%)				141,612.32
		Total Project Costs				$     1,085,694.47
	Phase 2 - Poehler Building Parking Lot & Alley Improvements
					Unit
	Item	Description	Quantity	Unit	Price	Amount
	1	Mobilization	1	L.S.	30,000.00	30,000.00
	2	Clearing & Grubbing	1	L.S.	5,000.00	5,000.00
	3	Removal of Existing Structures	1	L.S.	5,000.00	5,000.00
	4	Earthwork	1	L.S.	25,000.00	25,000.00
	5	7" Asphaltic Concrete Pavement	3,835.7	S.Y.	24.50	93,973.75
	6	8" Reinforced Concrete Pavement (Parking & Drive Entr.)	176.6	S.Y.	65.00	11,475.75
	7	Full depth Combined Curb & Gutter - Type I & Type II	160.1	L.F.	16.50	2,641.32
	8	5'x4" Concrete Sidewalk	795.2	S.F.	4.50	3,578.31
	9	6" Sidewalk Ramps	4.3	S.Y.	150.00	648.00
	10	18" RCP, In Place	350.0	L.F.	75.00	26,250.00
	11	Standard Curb Inlet (6'X4')	4	Ea.	4,000.00	16,000.00
	12	Parking Lot Lighting	8	Ea.	3,500.00	28,000.00
	13	Trees	19	Ea.	400.00	7,600.00
	14	Sod	1,010	S.Y.	4.00	4,040.44
	15	Permeable Pavement (Alley)	1,034.3	S.Y.	65.00	67,231.45
	16	Construction Staking	1	L.S.	9,000.00	9,000.00
	17	Signing	1	L.S.	1,500.00	1,500.00
	18	Traffic Control	1	L.S.	2,500.00	2,500.00
		Subtotal for Construction Costs				339,439.02
		25% Contingency				84,859.76
		Total for Construction Costs				424,298.78
		Engineering, Legal, Admin. (15%)				63,644.82
		Total Project Costs				$        487,943.59
	Phase 3 - Pennsylvania, 8th, 9th, & Alley Way Street & Storm Sewer Improvements
					Unit
	Item	Description	Quantity	Unit	Price	Amount
	1	Mobilization	1	L.S.	75,000.00	75,000.00
	2	Clearing & Grubbing	1	L.S.	5,000.00	5,000.00
	3	Removal of Existing Structures	1	L.S.	10,000.00	10,000.00
	4	Pavement Removal	1,247.7	S.Y.	7.50	9,357.45
	5	Asphalt Mill	2,029.5	S.Y.	5.00	10,147.43
	6	24" RCP, In Place	68.0	L.F.	85.00	5,780.00
	7	36" RCP, In Place	636.0	L.F.	100.00	63,600.00
	8	Standard Curb Inlet (6'x4')	2	Ea.	4,000.00	8,000.00
	9	Standard Curb Inlet (6'x6')	2	Ea.	4,500.00	9,000.00
	10	Extra Depth Curb Inlet (6'x6')	4.0	V.F.	225.00	900.00
	11	Connect To Existing Storm	1	Ea.	1,000.00	1,000.00
	12	Restore Original Brick Pavement	2,029.5	S.Y.	50.00	101,474.33
	13	8" Reinforced Concrete Pavement (Parking & Drive Entr.)	2,104.5	S.Y.	65.00	136,789.25
	14	Permeable Pavement (Alley)	1,090.1	S.Y.	65.00	70,854.19
	15	5'x4" Concrete Sidewalk	9,847.3	S.F.	4.50	44,312.85
	16	6" Sidewalk Ramps	17.0	S.Y.	150.00	2,547.00
	17	Combined Curb & Gutter - Type I & Type II (Remove & Replace)	2,242.2	L.F.	25.00	56,053.75
	18	Water Hydrant Assembly Disconnect	1	Ea.	500.00	500.00
	19	Water Hydrant Assembly	1	Ea.	2,500.00	2,500.00
	20	Street Lighting	50	Ea.	3,500.00	175,000.00
	21	Street Trees	56	Ea.	400.00	22,400.00
	22	Construction Staking	1	L.S.	20,000.00	20,000.00
	23	Signing	1	L.S.	3,500.00	3,500.00
	24	Traffic Control	1	L.S.	25,000.00	25,000.00
		Subtotal for Construction Costs				858,716.26
		25% Contingency				214,679.06
		Total for Construction Costs				1,073,395.32
		Engineering, Legal, Admin. (15%)				161,009.30
		Total Project Costs				$     1,234,404.62
		TOTAL PROJECT COSTS FOR ALL PHASES				$     2,808,042.68