Laserfiche WebLink
ITEMIZED CONSTRUCTION ESTIMATE - 511 E. SOUTH BOULDER RD. <br />CONSTRUCTION COST ESTIMATE <br />32 16 00 - Curbs, Gutters, Sidewalks, and Driveways <br />City sidewalk and ROW requirements, ROW landscaping & trees <br />32 16 00 - Curbs, Gutters, Sidewalks, and Driveways = $44,500.00 <br />Contractor Overhead = $8,167 <br />Total estimated Construction Costs = $45,316 <br />CONSTRUCTION COST ESTIMATE OF WATERMAIN <br />33 10 00 - Subcontractor <br />Allowance Roughly 175 LF City required Domestic water main to be replaced and <br />relocated. = $32,375.00 <br />32 14 23 - Asphalt Unit Paving for watermain replacement = $4,800.00 <br />Total estimated construction cost = $37,175 <br />SOFT COST ESTIMATE <br />Professional design and engineering fees = $13,000 <br />CITY FEE ESTIMATE <br />Boulder County Tax 1% = $817 (applied to construction values) <br />City of Louisville Tax 3% = $2,450 (applied to construction values) <br />Site Improvement fees = $2,500 <br />Total Soft Costs = $18,767 <br />XCEL COST ESTIMATE <br />34 4100 — Subcontractor Xcel <br />Allowance for (1) new street light on South Boulder Road per request of the city <br />34 4100 - Roadway Signaling and Control Equipment = $10,500.00 <br />CONTINGENCY = $10,000 <br />TOTAL ESTIMATED COSTS = $134,758 <br />5 1 P a g e <br />41 <br />