HomeMy WebLinkAboutCAPSTONE COTTAGES - PDP - PDP140004 - MAPS/GRAPHICS - TRANSPORTATION ISSUE■ NORTHERN
ENGINEERING
LINCOLN AVENUE AND INTERNATIONAL BOULEVARD I CONCEPTUAL INTERSECTION COST COMPARISON
ITEM
Local Portion
Traditional
Roundabout
203
Earthwork
$ 11,000
$ 35,500
$ 51,500
403
Asphalt Pavement
$ 86,800
$ 276,800
$ 306,700
608
Concrete Sidewalk
$ 33,750
$ 45,000
$ 34,500
609
Curb, Gutter, and Ramps
$ 24,900
$ 41,500
$ 67,500
610
Median Cover Material (Patterned Concrete)
$ -
$ -
$ 62,000
614 ITraffic
Signalization
$ -
$ 135,000
$ -
A
SUB -TOTAL OF MAJOR ITEMS
$ 156,450
$ 533,800
$ 522,200
B
Clearing and Grubbing
1.0% of A
$ 1,500
$ 5,300
$ 5,200
C
Removals, Resets, and Adjustments
10.0% of A
$ 15,600
$ 53,400
$ 52,200
D
Erosion Control
6.0% of A
$ 9,400
$ 32,000
$ 31,300
E
Seeding, Mulching, Minor Landscaping
2.5% of A
$ 3,900
$ 13,300
$ 13,000
F
Permanent Water Quality
2.5% of A
$ 3,900
$ 13,300
$ 13,000
G
Drainage / Storm Sewer System / Culvert Extensions
16.0% of A
$ 25,000
$ 85,400
$ 83,500
H
Signing and Pavement Marking
6.0% of A
$ 9,400
$ 32,000
$ 31,300
1
Urban Design and Enhanced Landscaping
30.0% of A
$ -
$ 160,100
$ 156,600
J
Construction Traffic Control
8.0% of A to 1
$ 18,000
$ 74,300
$ 72,600
K
Mobilization
5.0% of A to J
$ 12,100
$ 50,100
$ 49,000
L
Construction Surveying
7.0% of A to J
$ 17,000
$ 70,200
$ 68,600
M
TOTAL OF CONSTRUCTION ITEMS
$ 272,250
$ 1,123,200
$ 1,098,500
N
Contingency
15.0% of M
$ 40,800
$ 168,500
$ 164,800
O
Minor Contract Revisions / Force Accounts
10.0% of M
$ 27,200
$ 112,300
$ 109,900
P
Utility Relocations
5.0% of M
$ 13,600
$ 56,200
$ 55,000
Q
SUB -TOTAL OF CONSTRUCTION COST
$ 353,850
$ 1,460,200
$ 1,428,200
R
Design Engineering / Surveying / Geotechnical
10.0% of Q
$ 35,400
$ 146,000
$ 142,800
S
Construction Engineering
24.0% of Q
$ 84,900
$ 350,400
$ 342,800
TOTAL PROJECT CONSTRUCTION COST
$ 474,150
$ 1,956,600
$ 1,913,800
Right -of -Way Acquisition
$8.00 per SF
$
$ 142,900
$ 377,000
301 N. Howes Street, Suite 100, Fort Collins, CO 80521 970.221.4158 www.northernengineering.com
w
A x4fr
MA ..
•t
f
14
do
t
ft
l
if
I
A.
/Y,4,/ /
2/„
/ Ak��0
•
E LINCOLN AVE
V*
L 7-*
..r .. .� .
f lr�
� f
1 PLO
0
rF
R r
;t
E LINCOLN AVE INTERSECTION EX