Loading...
Report 6/7 o2 _0000 76470 t/reMOSO U'i+y Hermoso Mixed Use Engineer's Estimate of Construction Costs RECEIVE[ May 12, 2021 V >; 7460 SW Hermoso Way, Tigard, OR 97223 DEC 3 O Emerio Project # 0696-002n (City of Tigard Scope Only) CITY OF TIGARD BUILDING DIVISION ESTIMATED QTY. UNIT UNIT PRICE TOTAL PRICE SITE PREPARATION & DEMOLITION 1 Mobilization 1 LS $ 5,000.00 $ 5,000.00 2 Silt Fence 335 LF $ 2.30 $ 770.50 3 Gravel Construction Entrance 1 EA $ 2,200.00 $ 2,200.00 4 6' Chain-Link Tree Protection 35 LF $ 15.00 $ 525.00 5 Inlet Protection 1 EA $ 150.00 $ 150.00 6 Final Stabilization/Straw Cover 1.4 Acres $ 1,800.00 $ 2,520.00 7 Clear & Grub, (Demolition Under Other Permit) 1 LS $ 5,000.00 $ 5,000.00 8 Stripping to Export (9" Deep) CY $ 9.00 $ - 9 General Excavation CY $ 7.00 $ - SUBTOTAL $ 16,165.50 SANITARY SEWER CONSTRUCTION 1 8" (ASTM-3034) PVC Pipe w/Rock Backfill 0 LF $ 42.00 $ - 2 48" Sanitary Manhole 0 EA $ 3,000.00 $ - 3 6" PVC 3034/C900 Sewer Lateral 40 LF $ 36.00 $ 1,440.00 4 Manhole Over Existing 0 EA $ 4,000.00 $ - SUBTOTAL $ 1,440.00 STORM DRAIN CONSTRUCTION 1 CG-30/CG-2 Catch Basin 1 EA $ 1,800.00 $ 1,800.00 2 Ditch Inlet 0 EA $ 1,000.00 $ - 3 12" (ASTM-3034) PVC Pipe w/Rock Backfill 110 LF $ 60.00 $ 6,600.00 4 12" C900 PVC Pipe w/Rock Backfill 0 LF $ 75.00 $ - 5 10" (ASTM-3034) PVC Pipe w/Rock Backfill 0 LF $ 42.00 $ - 6 10" C900 PVC Pipe w/Rock Backfill 0 LF $ 65.00 $ - 7 48" Storm Drain Manhole over Existing Line 0 EA $ 5,000.00 $ - 8 48" Storm Drain Manhole 1 EA $ 2,600.00 $ 2,600.00 9 60" Water Quality Manhole 0 EA $ 6,000.00 $ - 10 4" PVC 3034 Storm Lateral 0 LF $ 32.00 $ - 11 6" PVC 3034 Storm Lateral 30 LF $ 50.00 $ 1,500.00 12 6" C900 Storm Lateral 0 LF $ 43.00 $ - SUBTOTAL $ 12,500.00 WATER SYSTEM 1 8" DIP Water Line 0 LF $ 60.00 $ - 2 4" Abandon in Place / Switch Over 0 LS $ 6,500.00 $ - 3 Wet Tap Existing Line 1 EA $ 2,500.00 $ 2,500.00 4 Single 1" Water Services (Pipe and Meter Boxes) 2 EA $ 1,100.00 $ 2,200.00 5 2" Blow Off 0 EA $ 6,800.00 $ - 6 Traffic Control 1 LS $ 1,000.00 $ 1,000.00 SUBTOTAL $ 5,700.00 1 of 2 Hermoso Mixed Use 00114. � Engineer's Estimate of Construction Costs May 12, 2021 ,, a „ 7460 SW Hermoso Way, Tigard, OR 97223 Emerio Project # 0696-002 (City of Tigard Scope Only) ESTIMATED QTY. UNIT UNIT PRICE TOTAL PRICE STREET CONSTRUCTION 1 8.0" AC Paving, 2 Lifts 1650 SF $ 5.25 $ 8,662.50 2 5" Leveling Course (3/4"-0") 1815 SF $ 1.25 $ 2,268.75 3 12" Base Rock (1.5"-0" 1650 SF $ 2.95 $ 4,867.50 4 Concrete Curbs (All Types) 105 LF $ 17.00 $ 1,785.00 5 Sidewalk- 5' wide 520 SF $ 4.20 $ 2,184.00 6 Traffic Control 1 LS $ 6,500.00 $ 6,500.00 7 Signage and Striping 0 LS $ 2,000.00 $ - 8 Street Trees 2 EA $ 250.00 $ 500.00 9 Centerline Monument Boxes 0 EA $ 450.00 $ - 10 ADA Ramps 0 EA $ 1,500.00 $ - SUBTOTAL $ 26,767.75 On-Site Stormwater System 1 Stormfilter MH 1 EA $ 10,000.00 $ 10,000.00 2 Flow Control MH 1 EA $ 6,500.00 $ 6,500.00 3 Water Quality MH 1 EA $ 6,500.00 $ 6,500.00 4 Detention Pipe (5-ft Dia) 80 LF $ 400.00 $ 32,000.00 SUBTOTAL $ 55,000.00 CONSTRUCTION ESTIMATE TOTAL $ 117,573.25 2 of 2 Hermoso Mixed Use �'� �rr ���i� Engineer's Estimate of Construction Costs RECEIVED May 12, 2021 7460 SW Hermoso Way, Tigard, OR 97223 Emerio Project # 0696-002 DEC 3 0 Z021 (City of Tigard Scope Only) CITY OF TIGARD BUILDING DIVISION ESTIMATED QTY. UNIT UNIT PRICE TOTAL PRICE SITE PREPARATION & DEMOLITION 1 Mobilization 1 LS $ 5,000.00 $ 5,000.00 2 Silt Fence 335 LF $ 2.30 $ 770.50 3 Gravel Construction Entrance 1 EA $ 2,200.00 $ 2,200.00 4 6' Chain-Link Tree Protection 35 LF $ 15.00 $ 525.00 5 Inlet Protection 1 EA $ 150.00 $ 150.00 6 Final Stabilization/Straw Cover 1.4 Acres $ 1,800.00 $ 2,520.00 7 Clear & Grub, (Demolition Under Other Permit) 1 LS $ 5,000.00 $ 5,000.00 8 Stripping to Export (9" Deep) CY $ 9.00 $ - 9 General Excavation CY $ 7.00 $ - SUBTOTAL $ 16,165.50 SANITARY SEWER CONSTRUCTION 1 8" (ASTM-3034) PVC Pipe w/Rock Backfill 0 LF $ 42.00 $ - 2 48" Sanitary Manhole 0 EA $ 3,000.00 $ - 3 6" PVC 3034/C900 Sewer Lateral 40 LF $ 36.00 $ 1,440.00 4 Manhole Over Existing 0 EA $ 4,000.00 $ - SUBTOTAL $ 1,440.00 STORM DRAIN CONSTRUCTION 1 CG-30/CG-2 Catch Basin 1 EA $ 1,800.00 $ 1,800.00 2 Ditch Inlet 0 EA $ 1,000.00 $ - 3 12" (ASTM-3034) PVC Pipe w/Rock Backfill 110 LF $ 60.00 $ 6,600.00 4 12" C900 PVC Pipe w/Rock Backfill 0 LF $ 75.00 $ - 5 10" (ASTM-3034) PVC Pipe w/Rock Backfill 0 LF $ 42.00 $ - 6 10" C900 PVC Pipe w/Rock Backfill 0 LF $ 65.00 $ - 7 48" Storm Drain Manhole over Existing Line 0 EA $ 5,000.00 $ - 8 48" Storm Drain Manhole 1 EA $ 2,600.00 $ 2,600.00 9 60" Water Quality Manhole 0 EA $ 6,000.00 $ - 10 4" PVC 3034 Storm Lateral 0 LF $ 32.00 $ - 11 6" PVC 3034 Storm Lateral 30 LF $ 50.00 $ 1,500.00 12 6" C900 Storm Lateral 0 LF $ 43.00 $ - SUBTOTAL $ 12,500.00 WATER SYSTEM 1 8" DIP Water Line 0 LF $ 60.00 $ - 2 4" Abandon in Place / Switch Over 0 LS $ 6,500.00 $ - 3 Wet Tap Existing Line 1 EA $ 2,500.00 $ 2,500.00 4 Single 1" Water Services (Pipe and Meter Boxes) 2 EA $ 1,100.00 $ 2,200.00 5 2" Blow Off 0 EA $ 6,800.00 $ - 6 Traffic Control 1 LS $ 1,000.00 $ 1,000.00 SUBTOTAL $ 5,700.00 1 of 2 Hermoso Mixed Use Engineer's Estimate of Construction Costs 0 May 12, 2021 7460 SW Hermoso Way, Tigard, OR 97223 Emerio Project # 0696-002 (City of Tigard Scope Only) ESTIMATED QTY. UNIT UNIT PRICE TOTAL PRICE STREET CONSTRUCTION 1 8.0" AC Paving, 2 Lifts 1650 SF $ 5.25 $ 8,662.50 2 5" Leveling Course (3/4"-0") 1815 SF $ 1.25 $ 2,268.75 3 12" Base Rock (1.5"-0" 1650 SF $ 2.95 $ 4,867.50 4 Concrete Curbs (All Types) 105 LF $ 17.00 $ 1,785.00 5 Sidewalk- 5' wide 520 SF $ 4.20 $ 2,184.00 6 Traffic Control 1 LS $ 6,500.00 $ 6,500.00 7 Signage and Striping 0 LS $ 2,000.00 $ - 8 Street Trees 2 EA $ 250.00 $ 500.00 9 Centerline Monument Boxes 0 EA $ 450.00 $ - 10 ADA Ramps 0 EA $ 1,500.00 $ - SUBTOTAL $ 26,767.75 On-Site Stormwater System 1 Stormfilter MH 1 EA $ 10,000.00 $ 10,000.00 2 Flow Control MH 1 EA $ 6,500.00 $ 6,500.00 3 Water Quality MH 1 EA $ 6,500.00 $ 6,500.00 4 Detention Pipe (5-ft Dia) 80 LF $ 400.00 $ 32,000.00 SUBTOTAL $ 55,000.00 CONSTRUCTION ESTIMATE TOTAL $ 117,573.25 2 of 2