hutchins_appa

Return to Appendix Index Return to Appendix Index

APPENDIX B - Estimate of Cost

Estimate

Estimated Cost: $550,500.00
Contingency: 5.00%
Estimated Total: $578,025.00

Hutchins Covered Bridge, Montgomery, VT - Montgomery BHO 1448(23) Bridge No. 34, Town Highway No. 27
Letting Date: 08/01/06
Spec Year: 01
Unit System: E
Work Type: COVERED BRIDGE REHABILITATION
Highway Type: LOCAL
Urban/Rural Type: RURAL
Season: CONSTRUCTION SEASON BIDS (4/15 - 10/15)
County: FRANKLIN COUNTY
Prepared by HTA on 07/31/06

Group 0001:Roadway

 Line # Item Number  Quantity  Units  Unit Price  Extension
 0005 201.10 Clearing and Grubbing  1000  LS  $2,000.00  $2,000.00
 0025 301.26 Subbase of crushed gravel  25.000  CY  $50.00  $1,250.00
 0160 608.25 All Purpose Excavator Rental, Type 1  5.000  HR  $75.00  $375.00
 0185 635.10 Mobilization  1.000  LS  $33,005.00  $33,005.00
 0190 649.51 Geotextile for silt Fence  150.000  SY  $8.00  $1,200.00
 0192 888.90 Haybales for erosion control  100.00  Each  $7.00  $700.00
 0195 888.90 Temporary Detour Bridge  1.000  LS  $185,000.00  $185,000.00
                                                                                                                     Total for Group 0001: $223,530.00

Group 0002:Superstructure

 Line # Item Number  Quantity  Units  Unit Price  Extension
 0250 204.25
Structure Excavation
 20.000  CY  $30.00  $600.00
 0252 204.30
Granular Backfill for structures
 20.000  CY  $50.00  $1000.00
 0260 501.25
Concrete, Class B
 10.000  CY  $750.00  $75,00.00
 0265 502.10
Shoring Superstructure
 1.000  LS  $70,000.00  $70,000.00
 0275 507.16
Drilling and grouting dowels
 90.000  LF  $20.00  $1,800.00
 0276 507.17
Epoxy coated reinforcing steel
 1,500.000  LB  $4.00  $6,000.00
 0277 513.30
Strucural Painting
 1.000  LS  $25,000.00  $25,000.00
 0290 513.36
Containment & Environmental Protection Field
 1.000  LS  $7,500.00  $75,000.00
 0295 514.10
Water Repellent
 30.000  Gal  $50.00  $1,500.00
 0310 522.20
Structural Lumber and Timber - Untreated
(Top Lateral Cross Bracing)
 0.300  MFBM  $15,000.00  $4,500.00
 315 522.20
Structural Lumber and Timber - Untreated
(Bed Timbers)
 0.500  MFBM  $7000.00  $3,500.00
 325 522.20
Structural Lumber and Timber - Untreated
(Floorbeams)
 3.700  MFBM  $9,000  $33,300.00
 327 522.20
Structural Lumber and Timber - Untreated
(Truss Chord)
 2.000  MFBM  $18,000.00  $39,000.00
 330 522.20
Structural Lumber and Timber - Untreated
(Truss Lattice)
 0.900  MFBM  $14,000.00  $12,600.00
 335 522.20
Structural Lumber and Timber - Untreated
(Siding Supports)
 0.150  MFBM  $7000.00  $1,050.00
 340 522.20
Structural Lumber and Timber - Untreated
(Miscellaneous Repairs)
 1.000  LS  $12,500.00  $12,500.00
 345 522.25
Structural Lumber and Timber - Untreated
(Sawn Decking)
 5.800  MFBM  $7,000.00  $40,600.00
 350 522.25
Structural Lumber and Timber - Untreated
(Wood Curbing)
 1.100  MFBM  $7,000.00  $7,700.00
 355 522.30
Structural Lumber and Timber - Untreated
(Siding)
 1.800  MFBM  $6,000.00  $10,800.00
 360 522.20
Partial Removal of Structure
 1.000  LS  $10,000.00  $10,000.00
 0361 580.14
Repair of Concrete Substructure Surface Class II
 2.000  SY  $700.00  $1,400.00
 0365 580.18
Overhead and Verticle Cooncrete Repair Material
 2.000  CF  $700.00  $1,400.00
 0370 602.20
Dry Rubble Masonry
 1.000  LS  $6,600.00  $6,600.00
 0415 675.20
Traffic Signs, Type A
 62.000  SF  $10.00  $620.00
                                                                                                                     Total for Group 0002: $303,470.00

Group 0003: Full Construction Engineering Items

 Line # Item Number  Quantity  Units  Unit Price  Extension 
 380 621.90
Temporary Traffic Barrier
 30.000  LF  $50.00  $1,500.00
 0385 631.10
Field Office-Engineers
 1.000  LS  $20,000.00  $20,000.00
 0395 631.16
Testing Equipment - Concrete
 1.000  LS  $2,000.00  $2,000.00
                                                                                                                     Total for Group 0003: $23,500.00


Estimate - Temporary Bridge

Estimated Cost: $315,000.00
Contingency: 0.00%
Estimated Total: $315,000.00

Temporary Detour, Hutchins Covered Bridge, Montgomery, VT - Montgomery BHO 1448(23) Bridge No. 34
Town Highway No. 27
Letting Date: 08/01/06
Spec Year: 01
Unit System: E Work Type: COVERED BRIDGE REHABILITATION
Highway Type: LOCAL
Urban/Rural Type: RURAL
Season: CONSTRUCTION SEASON BIDS (4/15 - 10/15)
County: FRANKLIN COUNTY
Prepared by HTA on 07/31/06

Group 0001:Roadway

 Line # Item Number  Quantity  Units  Unit Price  Extension 
 0005 201.10
Clearing and Grubbing
 1.000  LS  $20,000.00  $20,000.00
 0015 203.15
Common Excavation
 500.000  CY  $10.00  $5,000.00
 0020 203.35
Gravel Backfill for Slope Stabilization
 3,100.000  CY  $15.00  $46,500.00
 0022 204.20
Trench Excavation of Earth
 70.000  CY  $20.00  $1,400.00
 0023 205.10
Drilling and Blasting of Solid Rock
 100.000  LF  $100.00  $10,000.00
 0025 301.15
Subbase of Gravel
 500.000  CY  $15.00  $7.500.00
 0092 401.10
Aggregate Surface Course
 500.000  CY  $20.00  $10,000.00
 0126 601.0025
24" CSP .064(2-2/3 x 1/2)
 120.000  LF  $20.00  $2,400.00
 0143 605.10
6" Underdrain
 500.000  LF  $20.00  $10,000.00
 0160 621.21
Heavy Duty Steel Beam Guard Rail
 600.000  LF  $25.00  $15,000.00
 0185 635.10
Mobilization
 1.000  LS  $22,880.00  $22,880.00
 0190 649.51
Geotextile For Silt Fence
 600.000  SY  $8.00  $4,800.00
 0192 651.10
Haybales For Erosion Control
 340.000  EACH  $8.00  $2,720.00
 0193 651.15
Seed
 120.000  LB  $10.00  $1,200.00
 0194 651.18
Fertilizer
 100.000  LB  $10.00  $1,000.00
 0194 651.35
Topsoil
 100.000  CY  $50.00  $5,000.00
                                                                                                                     Total for Group 0001: $165,400.00

Group 0002:Superstructure

 Line # Item Number  Quantity  Units  Unit Price  Extension  
 0361 526.30
MECHANICALLY STABILIZED EARTH (MSE) WALL
 528.571  SY  $252.00  $133,199.89
                                                                                                                     Total for Group 0002: $133,199.89

Group 0003: Full Construction Engineering Items

 Line # Item Number  Quantity  Units  Unit Price  Extension 
 0380 652.10
EROSION PREVENTION & SEDIMENT CONTROL PLAN
 1.000  LS  $5,000.11  $5,000.11
 0381 652.20
M0NITORING EROSION PREVENTION & SEDIMENT CONTROL PLAN
 100.000  HR  $64.00  $6,400.00
 0382 652.20
MAINTENANCE OF EROSION PREVENTION & SEDIMENT CONTROL PLAN
 1.000  LS  $5,000.00  $5,000.00
                                                                                                                     Total for Group 0003: $16,400.11

Return to top

Joe Nelson, P.O Box 267, Jericho, VT 05465-0267
This file posted 03/09/2009