|
10
<br />SID TABULATION
<br />Replacement of Water Transmission Lines 2 & 3 - Phase 6
<br />W.O.#UP 3141
<br />Dare 4-3/3008
<br />Prepared By. William Barrett
<br />For.
<br />Soulteil Nasr, Project Engineer
<br />ENGINEER'S ESTIMATE
<br />Tri-State Construction
<br />Wilder Construction
<br />ITEM
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />UNIT
<br />TOTAL
<br />-
<br />ITEM DESCRIPTION
<br />UNIT
<br />UANTITY
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />PRICE
<br />AMOUNT
<br />I
<br />Mobilization
<br />LS
<br />1
<br />S128393.00
<br />SI28.393.00
<br />$2,000,000.00
<br />S2,0NDW.00
<br />$2,400.000.00
<br />$2,400,000.00
<br />2
<br />Project Surveying
<br />LS
<br />1
<br />5132.794.00
<br />$132.794.00
<br />5250.000.00
<br />$230.000.00
<br />555,000.00
<br />155,000.00
<br />3
<br />Construction Wort• Plan
<br />LS
<br />1
<br />S7,423.00
<br />17,423.00
<br />$100,000.00
<br />$100.000.00
<br />125,000.00
<br />$25,000.00
<br />4
<br />Force Account
<br />LS
<br />I
<br />S100.000A0
<br />$100,000.00
<br />5100,000.00
<br />SI00,000.00
<br />S100,000.00
<br />1100,000.00
<br />5
<br />Trench Eccatation Safet - Protection System
<br />LS
<br />I
<br />S39,639.00
<br />S39,639.00
<br />S10,000.00
<br />S10.000.00
<br />S 12 000.00
<br />S12,000.00
<br />6
<br />TESC
<br />LS
<br />I
<br />550,955.00
<br />550.955.00
<br />$20,000.00
<br />$20,000.00
<br />5125,000.00
<br />S125,000.00
<br />"
<br />Temporary Silt Fence
<br />LF
<br />1,800
<br />522.64
<br />S40,752.00
<br />56.00
<br />510,800.00
<br />SI2.00
<br />$21,600.00
<br />8
<br />Construction Limit Fence
<br />LF
<br />6_100
<br />$6.61
<br />540,982.00
<br />$3.00
<br />518,600.00
<br />$7.00
<br />543,400.00
<br />9
<br />Install/Remove Temporary Elevated Access Trestles
<br />LS
<br />I
<br />5850.534.00
<br />S850,534A0
<br />5250,000.00
<br />1250.000.00
<br />$690,000.00
<br />1690.000.00
<br />10
<br />Install Access Road/Work. Pad Improvements
<br />LS
<br />I
<br />548.3335.00
<br />548.335.00
<br />5150.000.00
<br />5150 000.00
<br />5223.000.00
<br />(225 000.00
<br />11
<br />Remove Existing and New Access Road /Work Pad hnproi ements
<br />CY
<br />3,100
<br />S11.69
<br />$36,.239.00
<br />525.00
<br />$77.500.00
<br />510.00
<br />531,000.00
<br />12
<br />Re-Fstablish Existing Soil Density
<br />LS
<br />1
<br />58.402.00
<br />58;402.00
<br />515,000.00
<br />SI5.000.00
<br />55,000.00
<br />$5.000.00
<br />13
<br />Dike Crossing
<br />LS
<br />I
<br />5132.011.00
<br />5132,011.00
<br />5153,000.00
<br />$153.000.00
<br />SI 15,000.00
<br />$115,000.00
<br />14
<br />Furnish Inch Steel Pipe Pile -
<br />VF
<br />23,620
<br />S118.0I
<br />$2.79-7.396.20
<br />$100.00
<br />52,362.000.00
<br />$115.00
<br />$2,716,300.00
<br />15
<br />Install Steel Pipe Piles
<br />EA
<br />216
<br />54.04732
<br />S874,221.12
<br />$3,550.00
<br />S766,800.00
<br />S5,200.00
<br />SI 123_100.00
<br />16
<br />ElesatedPileCap - Type)
<br />EA
<br />65
<br />S22.82241
<br />51,483,430.65
<br />SISIODOAO
<br />S975A00.00
<br />$16,000.00
<br />11,040.000.00
<br />1
<br />Ele`•atedPileCap - Type 11
<br />EA
<br />28
<br />$18,49878
<br />$517,965.84
<br />513,000.00
<br />5364,000.00
<br />513,000.00
<br />5364,000.00
<br />18
<br />Elevated Pile Cap - Type III
<br />EA
<br />11
<br />SII„+67.30
<br />SI25,040.30
<br />S9,200.00
<br />5101_100.00
<br />S12,000.00
<br />S132".00
<br />19
<br />Elevated Pile Cap - Type 1V
<br />EA
<br />4
<br />527,805.69
<br />5111_222.76
<br />515,000.00
<br />$60.000.00
<br />SI8A00.00
<br />572,000.00
<br />20
<br />Intermediate Bent Ca
<br />EA
<br />12,
<br />51,048.62
<br />S127.931.64
<br />$1,500.00
<br />1183000.00
<br />52.100.00
<br />$256200.00
<br />21
<br />Innall/Remove Temporary Work Platform
<br />LS
<br />I
<br />55.997,407.00
<br />55.997,407.00
<br />f7S00,000.00
<br />571500.000.00
<br />55,313.195.00
<br />55,313,195.00
<br />22
<br />Elevated 48" Dia Pipeline No. 2'
<br />LF
<br />3,812
<br />573237
<br />12.791,794.44
<br />5535.00
<br />52;039.420.00
<br />5560.00
<br />52,134,720.00
<br />3
<br />Elevated 48" Dia Pipeline No. 3
<br />LF
<br />4,026
<br />$699.64
<br />S2.816.7,50.64
<br />5535.00
<br />$2.153,910.00
<br />5550.00
<br />S2-114.300.00
<br />24
<br />Restrained Expansion Coupling
<br />E4
<br />Is
<br />515,68533
<br />5215,279.95
<br />511,600.00
<br />SI74.000.00
<br />59.500.00
<br />5142,500.00
<br />_3
<br />hteehanin sionloin,
<br />EA
<br />6
<br />S24.245.1'-
<br />S145.470.72
<br />519000.00
<br />5114.000.00
<br />S25.000.00
<br />5150000.00
<br />26
<br />Eltvated 1Va{k-vvay - Pipelines No. _' & 3
<br />LF
<br />3,775
<br />1'_34.45
<br />5885.048.75
<br />f I OOAO
<br />5377,500.00
<br />SI 15.00
<br />5434,125.00
<br />27
<br />Elevated Walkway - Pipeline No. 4
<br />LF
<br />4,300
<br />5255.91
<br />S1.100.4I3.00
<br />5200.00
<br />5860.000.00
<br />5200.00
<br />5860,000.00
<br />28
<br />AccessManvay
<br />E4
<br />6
<br />52,627.93
<br />Sl5?67.38
<br />$11,500.00
<br />569.000.00
<br />S12,000.00
<br />572,000.00
<br />29
<br />4 -Inch Air Vacuum/Air Release Valve Assembly
<br />EA
<br />6
<br />523,930.67
<br />5143.394.02
<br />58,600.00
<br />551,600.00
<br />$6,000A0
<br />536,000.00
<br />30
<br />Connection to Existing 48" Dia. Steel Pipe
<br />EA
<br />4
<br />533.740.83
<br />S134,963-32
<br />191200.00
<br />S36,900.00
<br />S31,000.00
<br />$124,000.00
<br />31
<br />Electrical Continuity Bonding
<br />EA
<br />120
<br />S604.29
<br />$72314.80
<br />5140.00
<br />516,800.00
<br />5120.00
<br />514,400.00
<br />32
<br />Remove and Dispose/Salvage Existing Pipeline No. 3
<br />LS
<br />I
<br />5195.933.00
<br />5195,933.00
<br />$170,000.00
<br />SI70,000.00
<br />5520,000.00
<br />5520,000.00
<br />33
<br />Remove and Dispose/Salvage Existing Pipeline No.'-
<br />LS
<br />I
<br />5200,529.00
<br />S200.329.00
<br />$163.000.00
<br />$165.000.00
<br />530,000.00
<br />$30,000.00
<br />34
<br />Remove and Dispose/Salvalle Existing Above Ground Pile Support System
<br />LS
<br />1
<br />5152.638.00
<br />5152.838.00
<br />5225.000.00
<br />S225,000.00
<br />1210.000.00
<br />5210.000.00
<br />35
<br />HI droseed-Seed Mix I
<br />ACRE
<br />1.0
<br />519,173.39
<br />519173.39
<br />51,700.00
<br />SI?00.00
<br />52.900.00
<br />52900.00
<br />36
<br />11%droseed- Seed Mix 2
<br />ACRE
<br />I
<br />516.78.1?
<br />S16.779.17
<br />51,300.00
<br />51300.00
<br />52.400.00
<br />52,400.00
<br />3'
<br />Phase 5 - Weiland Forest Flaming
<br />LS
<br />1
<br />515.019.00
<br />$15.019.00
<br />5800.00
<br />5800.00
<br />5101000.00
<br />S10,000.00
<br />39
<br />Phase 5 - Weiland Low Density Shrub Planting
<br />LS
<br />I
<br />55.$07.00
<br />55.80?.00
<br />5350.00
<br />5350.00
<br />54,200.00
<br />S4_100.00
<br />39
<br />Phase 5 - Wetland High Density Shrub Planting
<br />LS
<br />I
<br />553,446.00
<br />S53,446A0
<br />S11.500.00
<br />S11,500.00
<br />53.1.000.00
<br />534,000.00
<br />40
<br />Phase 5 - Fish Habitat and Wetland Enhancement area
<br />LS
<br />I
<br />S6,206.00
<br />561206.00
<br />S4,600.00
<br />1.1,600.00
<br />S11.000.00
<br />S 17.000.00
<br />41
<br />Planting Per Plant Schematic I
<br />LS
<br />I
<br />551.59.1.00
<br />551.594.00
<br />59,500.00
<br />59,500.00
<br />516.000.00
<br />$16,000.00
<br />42
<br />Planting Per Plant Schematic 2
<br />LS
<br />I
<br />S56-765.00
<br />556,765.00
<br />513.500.00
<br />SI3300.00
<br />522,000.00
<br />122,000.00
<br />43
<br />Planting Per Plant Schematic 3 -
<br />LS
<br />1
<br />S160.'12.00
<br />5160.7-12.00
<br />535,000.00
<br />535.000.00
<br />555.000.00
<br />555.000.00
<br />44
<br />Planing Per Plant Schematic 4
<br />LS
<br />I
<br />5100,439.00
<br />5100.459.00
<br />S20.500.00
<br />S'_0,500.00
<br />530,000.00
<br />530,000.00
<br />45
<br />Plantin •Per Plant Schematic 5
<br />LS
<br />1
<br />S 113? 11.00
<br />S 113.211.00
<br />S'_6 500.00
<br />526500.00
<br />$36.000.00
<br />$36.000.00
<br />46
<br />Planting Per Plant Schematic 6: Engineers Estimate:I Items 37 through 46)
<br />LS
<br />{
<br />S42.792.00
<br />$42.792.00
<br />510.500.00
<br />510,500.00
<br />S 15,000.00
<br />S15,000.00
<br />47-
<br />Monitoring and Plant Establishment
<br />LS
<br />I
<br />S27.t185.00
<br />527,085.00
<br />536,000.00
<br />536.000.00
<br />S26,000.00
<br />526.000.00
<br />48
<br />Tramc Control Plan and Maintenance
<br />LS
<br />I
<br />5425.544.00
<br />5425544.00
<br />514,800.00
<br />514,800.00
<br />S300,000.00
<br />S300AM-00
<br />49
<br />Traffic, Control Labor
<br />Hours
<br />1.056
<br />S67.'0
<br />5'.1.491 20
<br />543.00
<br />545.408.00
<br />560.00
<br />563360.00
<br />50
<br />Record Drawings
<br />LS
<br />1
<br />S39."85.00
<br />S39.785.00
<br />S5,000.00
<br />55.000.00
<br />S6,000.00
<br />56.000.00
<br />51
<br />Vibration and Settlement Monitoring
<br />LS
<br />I
<br />5199.360.00
<br />5199360.00
<br />5150.000.00
<br />5150,000.00
<br />S200,000.00
<br />S200,000.00
<br />52
<br />31 -Inch Steel Pipe Sections and Mamva�s
<br />LS
<br />1
<br />589.204.00
<br />S89.204.00
<br />585.000.00
<br />585.000.00
<br />SI 15.000.00
<br />SI 15.000.00
<br />53
<br />Additional Steel Pipe Pile Splice
<br />LF
<br />220
<br />51.151.44
<br />S253316.90
<br />5500.00
<br />5110;000.00
<br />5500.00
<br />SI 10.000.00
<br />54
<br />Furnish additional Steel Pi Length
<br />LF
<br />2.160
<br />S159.24
<br />5.343.958.40
<br />S100.00
<br />S216.000.00
<br />5170.00
<br />V-67,200.00
<br />Subtotals:
<br />S24.623.668.69
<br />S22'I".888.00
<br />5'_3.239.000.00
<br />Sales Tax 8.5%
<br />52.093.011.81
<br />S1.931.020.48
<br />51,975315.00
<br />Contract Totals:
<br />S26-716,68033
<br />524.648.908.18
<br />-
<br />S25.214-315.00
<br />
|