SHROYER ROAD DIET
CITY OF OAKWOOD
Construction Estimate (Worksheet)
| Approximate project length = | 1.11 | miles | |||
| DESCRIPTION | QTY. | UNIT | UNIT COST | COST | NOTES |
|---|---|---|---|---|---|
| SHROYER ROAD - Pavement Removed | |||||
| Sta. 13+00 to Sta. 18+00 | 0 | SY | $12 | $0 | East Dorthy Lane - East Dr |
| Sta. 18+00 to Sta. 21+50 | 166 | SY | $12 | $1,978 | East Dr - Claranna Ave |
| Sta. 21+50 to Sta. 23+50 | 102 | SY | $12 | $1,223 | Claranna Ave - Broad |
| Sta. 23+50 to Sta. 25+00 | - | SY | $12 | $0 | Broad - Wonderly |
| Sta. 25+00 to Sta. 28+50 | 259 | SY | $12 | $3,086 | Wonderly - Orchard |
| Sta. 28+50 to Sta. 32+00 | 130 | SY | $12 | $1,546 | Oarchard - Triangle |
| Sta. 32+00 to Sta. 35+50 | 313 | SY | $12 | $3,737 | Triangle - Peach Orchard |
| Sta. 35+50 to Sta. 38+50 | 124 | SY | $12 | $1,478 | Paeach Orachard - Monteray |
| Sta. 38+50 to Sta. 41+50 | 129 | SY | $12 | $1,535 | Monteray - Hadley |
| Sta. 41+50 to Sta. 45+00 | 146 | SY | $12 | $1,737 | Hadley - Corona |
| Sta. 45+00 to Sta. 48+50 | 141 | SY | $12 | $1,684 | Corona - Wiltshire |
| Sta. 48+50 to Sta. 51+50 | 147 | SY | $12 | $1,752 | Wiltshire -Telford |
| Sta. 51+50 to Sta. 55+00 | 155 | SY | $12 | $1,852 | Telford - Aberdeen |
| Sta. 55+00 to Sta. 58+50 | 131 | SY | $12 | $1,562 | Aberdeen - Forrer |
| Sta. 58+50 to Sta. 62+00 | 133 | SY | $12 | $1,585 | Forrer - Lonsdale |
| Sta. 62+00 to Sta. 65+00 | 141 | SY | $12 | $1,687 | Lonsdale - Greenmount |
| Sta. 65+00 to Sta. 68+50 | 111 | SY | $12 | $1,322 | Greenmount - Dellwood |
| Sta. 68+50 to Sta. 71+50 | 214 | SY | $12 | $2,557 | Dellwood - Gainsborough |
| TOTAL | 2,541 | SY | $12 | $30,314 | |
| SHROYER ROAD - Embankment | |||||
| Sta. 13+00 to Sta. 18+00 | 0 | CY | $21 | $0 | East Dorthy Lane - East Dr |
| Sta. 18+00 to Sta. 21+50 | 111 | CY | $21 | $2,287 | East Dr - Claranna Ave |
| Sta. 21+50 to Sta. 23+50 | 69 | CY | $21 | $1,414 | Claranna Ave - Broad |
| Sta. 23+50 to Sta. 25+00 | - | CY | $21 | $0 | Broad - Wonderly |
| Sta. 25+00 to Sta. 28+50 | 173 | CY | $21 | $3,569 | Wonderly - Orchard |
| Sta. 28+50 to Sta. 32+00 | 87 | CY | $21 | $1,788 | Oarchard - Triangle |
| Sta. 32+00 to Sta. 35+50 | 210 | CY | $21 | $4,321 | Triangle - Peach Orchard |
| Sta. 35+50 to Sta. 38+50 | 83 | CY | $21 | $1,710 | Paeach Orachard - Monteray |
| Sta. 38+50 to Sta. 41+50 | 86 | CY | $21 | $1,775 | Monteray - Hadley |
| Sta. 41+50 to Sta. 45+00 | 98 | CY | $21 | $2,008 | Hadley - Corona |
| Sta. 45+00 to Sta. 48+50 | 95 | CY | $21 | $1,947 | Corona - Wiltshire |
| Sta. 48+50 to Sta. 51+50 | 98 | CY | $21 | $2,025 | Wiltshire -Telford |
| Sta. 51+50 to Sta. 55+00 | 104 | CY | $21 | $2,142 | Telford - Aberdeen |
| Sta. 55+00 to Sta. 58+50 | 88 | CY | $21 | $1,806 | Aberdeen - Forrer |
| Sta. 58+50 to Sta. 62+00 | 89 | CY | $21 | $1,832 | Forrer - Lonsdale |
| Sta. 62+00 to Sta. 65+00 | 95 | CY | $21 | $1,950 | Lonsdale - Greenmount |
| Sta. 65+00 to Sta. 68+50 | 74 | CY | $21 | $1,529 | Greenmount - Dellwood |
| Sta. 68+50 to Sta. 71+50 | 144 | CY | $21 | $2,957 | Dellwood - Gainsborough |
| TOTAL | 1,702 | CY | $21 | $35,054 | |
| SHROYER ROAD - Full Depth Pavement Sawing | |||||
| Sta. 13+00 to Sta. 18+00 | 0 | FT | $3 | $0 | East Dorthy Lane - East Dr |
| Sta. 18+00 to Sta. 21+50 | 309 | FT | $3 | $974 | East Dr - Claranna Ave |
| Sta. 21+50 to Sta. 23+50 | 185 | FT | $3 | $583 | Claranna Ave - Broad |
| Sta. 23+50 to Sta. 25+00 | - | FT | $3 | $0 | Broad - Wonderly |
| Sta. 25+00 to Sta. 28+50 | 458 | FT | $3 | $1,443 | Wonderly - Orchard |
| Sta. 28+50 to Sta. 32+00 | 264 | FT | $3 | $832 | Oarchard - Triangle |
| Sta. 32+00 to Sta. 35+50 | 530 | FT | $3 | $1,670 | Triangle - Peach Orchard |
| Sta. 35+50 to Sta. 38+50 | 255 | FT | $3 | $804 | Paeach Orachard - Monteray |
| Sta. 38+50 to Sta. 41+50 | 263 | FT | $3 | $829 | Monteray - Hadley |
| Sta. 41+50 to Sta. 45+00 | 290 | FT | $3 | $914 | Hadley - Corona |
| Sta. 45+00 to Sta. 48+50 | 283 | FT | $3 | $892 | Corona - Wiltshire |
| Sta. 48+50 to Sta. 51+50 | 293 | FT | $3 | $923 | Wiltshire -Telford |
| Sta. 51+50 to Sta. 55+00 | 306 | FT | $3 | $964 | Telford - Aberdeen |
| Sta. 55+00 to Sta. 58+50 | 266 | FT | $3 | $838 | Aberdeen - Forrer |
| Sta. 58+50 to Sta. 62+00 | 269 | FT | $3 | $848 | Forrer - Lonsdale |
| Sta. 62+00 to Sta. 65+00 | 283 | FT | $3 | $892 | Lonsdale - Greenmount |
| Sta. 65+00 to Sta. 68+50 | 233 | FT | $3 | $734 | Greenmount - Dellwood |
| Sta. 68+50 to Sta. 71+50 | 472 | FT | $3 | $1,487 | Dellwood - Gainsborough |
| TOTAL | 4,959 | $3 | $15,621 | ||
| SHROYER ROAD - Curb Type 6 | |||||