|
0
<br />III U TA1311I.ATION
<br />Sewer System Replacement V, Schedule A
<br />1ki3O,a u r 3300.1
<br />Date 9/54004
<br />Prepared UP William Marren
<br />Poi-: Delve 6i71gt, Project En,,ineer
<br />ITI1M
<br />ITEM DESCRIPI ION
<br />IINIT
<br />OLIANTITY
<br />ENGINEER'S ES"TIMATE
<br />UNI"1 101AI.
<br />PRICE AMOUNT
<br />GG Excavation.
<br />UNIT
<br />PRICE..
<br />Inc,
<br />TOTA I.
<br />AMOUNT
<br />KLI3 Construction
<br />ONIT TOTAL
<br />PRICF AMOUNT
<br />'rl'i•St9te Construction
<br />((NIT TOTAL
<br />PRICE AMOUNT
<br />R.L. MIB Company
<br />UNIT T0TA 1.
<br />PKICE ANIOLIN'i
<br />I
<br />Mobirzaron
<br />LS
<br />I
<br />Xl7i.o00.n0
<br />.$1750(1(1.80
<br />.$158.952.00
<br />.%00.952.00
<br />X200.00000
<br />$200.000.00
<br />5240.000.00
<br />X280.000.00
<br />$240.00000
<br />$2X(1'000 00
<br />_
<br />TraffCControl Lalwr
<br />HR
<br />1,800
<br />$4(.0(1
<br />$72.0o(10/
<br />$47,50
<br />533.500.08
<br />.$42,00
<br />573.600.00
<br />542.00
<br />575/100.00
<br />$41.'0(1
<br />$75.600.00
<br />{
<br />Mainionan- anrf Prrdeclion of Traffic
<br />LS
<br />1
<br />.$2(1,(1011(1(1
<br />$2000000
<br />.$20.675.00
<br />S21,67i11(1
<br />$7.000,00
<br />$7,(10(1,(10
<br />510.000.00
<br />$1(,(1(1(1.0(1$1.000,00
<br />$1(10(1.0(1
<br />.4
<br />Sawcul P. -n-1
<br />LF
<br />4,300
<br />$2,30
<br />$1(,750,(10
<br />52.00
<br />$8,6(1(1.110
<br />$4,00
<br />$17,200.00
<br />$1.63
<br />S7,09501
<br />$2,00
<br />.$8,600.00
<br />Sawcul Pavamenl. Additional I' Thirkne:.s
<br />LF
<br />.1.100
<br />50,3(1
<br />51.33(1,00
<br />$0.111
<br />$91(1,(1(1
<br />$1.00
<br />$3.10(100
<br />SI.On
<br />X).10(1.00
<br />$0.10
<br />$1111.(10
<br />(,
<br />Street Cleaning and Sweeping
<br />LS
<br />I.
<br />$14,000.00
<br />$14.000.00
<br />.$1_'400
<br />$120.00
<br />S10JI00.06
<br />520,00000
<br />$20,00(10(1
<br />X:0.00(1,(10
<br />$-0,00(1.(111
<br />X4.01111.(1(1
<br />7
<br />Control Density Fill
<br />CV
<br />150
<br />$130.00
<br />$22.300.00
<br />$90.00
<br />111,500.00
<br />$10(.10
<br />$15.000,00
<br />$10300
<br />$13.?3000
<br />%10001
<br />$13.000.00
<br />g
<br />HMA CL 112" PG 64.22
<br />TN
<br />350
<br />X10(100
<br />$33.00001)
<br />$120.00
<br />$42,00000
<br />SI i0.00
<br />$32,500,00
<br />$10000
<br />$33,00000
<br />$235.00
<br />$52.230.00
<br />y
<br />Asphalt Treated Be$.
<br />TN
<br />1550
<br />$100.00
<br />$15.000.00
<br />$101.0()
<br />.$1;,1 +0.00
<br />S 1 io.00
<br />$21.5()0.00
<br />$123.00
<br />S I S.7 WOO
<br />5220.00
<br />$11.00488
<br />IO
<br />Pavement Patch (Tamp)
<br />TN
<br />300
<br />$110,00
<br />513,00000
<br />5173.00
<br />$52.500,00
<br />5180,00
<br />.$10,000.00
<br />X10(1.(10
<br />510000.00
<br />575180
<br />$22.300.00
<br />II
<br />CSMH F 12, Type 1. 00 Inch Diameter
<br />LS
<br />1
<br />$17.00400
<br />$17,00000
<br />$47.620.80
<br />547.620.00
<br />$33.008.00
<br />$1i.000.nn
<br />S?3.000.011
<br />$24.000,00
<br />.520.000.00
<br />S2(1(108,00
<br />12
<br />CSMH 0 I. Type 180Inch Dlameler
<br />LS
<br />1
<br />$11.000.00
<br />$11,000.00
<br />$11.250.00
<br />$11.230.00
<br />$251100,00
<br />S23.00400
<br />$10.000.08
<br />7:10.000.80
<br />$20,0(1(100
<br />S2(.(100.00
<br />13
<br />CSMH F9, Type 160 Inch Oiamete,
<br />LS
<br />I
<br />514.000.00
<br />$14.000.00
<br />511,550.00
<br />$31,530,00
<br />X20.000110
<br />$20.000.00
<br />S10.000.00
<br />SI0.80400
<br />523.000.00
<br />$25.000.00
<br />14
<br />CSMH F5. Type 1 60 Inch Oiamelnr
<br />LS
<br />1
<br />$8,000.00
<br />513.000.00
<br />S73,220.00
<br />577.220.00
<br />515.000.00
<br />$35,00000
<br />S26.1100.08
<br />$26.808.80
<br />$21.000.00
<br />S23.000.00
<br />l5
<br />CSMH 02. Type 1, 54 Inch Diameter
<br />LS
<br />1
<br />$7.000.00
<br />$7.000.00
<br />$5,30800
<br />53.500.00
<br />S20.000.0()
<br />$20.000.00
<br />$3,000.00
<br />S5,000.00
<br />516.000.00
<br />S16.00000
<br />I6
<br />CSMH 03, Type 1, 48 Inch Diameter
<br />LS
<br />1
<br />$6,000.00
<br />$6,000,00
<br />S4.200.00
<br />$4.20000
<br />$6,0000()
<br />$6.000.08
<br />$5.00400
<br />$5.(10(1.00
<br />S 10.000.0
<br />$10000.00
<br />1 7
<br />CSMH 08, Type 3, 96 Inch Diameter
<br />LS
<br />1
<br />$26,000,00
<br />S26.000.DO
<br />546.600.00
<br />$46.60400
<br />S6 i.000.00
<br />$65.000.00
<br />$23.000.00
<br />$25.000.00
<br />.$16,000.00
<br />$16.008.00
<br />IS
<br />CSMH 09. Type 2. 72 Inch Diameter
<br />LS
<br />1
<br />$14,000.00
<br />$14.000.00
<br />$14,900.00
<br />S 18,900,00
<br />$10,000.00
<br />S10.000.00
<br />$11.000.00
<br />$11.000.00
<br />$17.000.00
<br />$17.000,00
<br />19
<br />CSMH 10. Type I, 48 Inch Diameter
<br />LS
<br />1
<br />56.000.80
<br />56.000191
<br />$1,500.00
<br />$1,500.00
<br />S6.000V)
<br />56.000.00
<br />53,000.00
<br />53.000110
<br />$12,000.00
<br />X 12,000.00
<br />2(7
<br />CSMH, Type 3, 72 Inch Diameter, Conslrucled within Embankmenl
<br />EA
<br />4
<br />SI 1,000.00
<br />544.000.bO
<br />SG.173.00
<br />526.100.0
<br />$10,000.00
<br />$40.000.00
<br />88.000.00
<br />$20.080.(1(1
<br />Slo.onn.00
<br />$40,00400
<br />21
<br />C-:1-18mlel
<br />EA
<br />7
<br />S2.000.00
<br />$6,000.00
<br />$950.00
<br />$2,430,00
<br />5600.00
<br />$1.800.0
<br />$1,400.00
<br />$4.200,00
<br />51.000.00
<br />53,000.00
<br />22
<br />Catch Basin Type B with Gan Trap
<br />EA
<br />12
<br />$2.400.00
<br />$24,500.00
<br />S1.600.00
<br />$19,200101
<br />S J.200.00
<br />$14,400.00
<br />$1,500.00
<br />S 8.000.00
<br />$1.800.08
<br />.521.600.00
<br />?1
<br />Trenrh Excavation Safely System
<br />LS
<br />1
<br />590.000.00
<br />$90.000.00
<br />$24.000.00
<br />S24.000.00
<br />$100.0001.00
<br />$100.000,00
<br />$30,008.00
<br />$50.000.00
<br />$3,000.00
<br />S3.000.(0)
<br />24
<br />Surveying
<br />LS
<br />I
<br />$20.000.00
<br />520.000.0)
<br />$4.000.00
<br />.$400000
<br />$15.000.00
<br />X15.000.00
<br />$20,000.00
<br />$20.00000
<br />$10000.00
<br />$10,000.00
<br />23
<br />Combined Sewer Pipe, 36 Inch PS -46 PVC
<br />LF
<br />212
<br />$240.00
<br />S39.360.00
<br />S.121.00
<br />$46.852.00
<br />X283.00
<br />541,460.00
<br />5150.00
<br />$74,200,00
<br />5412.00
<br />$91.384.00
<br />26
<br />Combined Sower Pip.. 24 Inch PS. 115 PVC
<br />LF
<br />420
<br />$100.00
<br />5126.000.0
<br />$227,(1(1
<br />$95,340.00
<br />5270.80
<br />$113,400.00
<br />5325.00
<br />$136.500.00
<br />551400
<br />$213,850.00
<br />27
<br />Combined Sower Pipe. 24 Inch PS -46 PVC
<br />LF
<br />186
<br />520100
<br />$37,2(140
<br />$227.00
<br />$42,22'0(1
<br />$2411110
<br />544.640.00
<br />527500
<br />$31,150,00
<br />$45500
<br />$43,148.00
<br />24
<br />Combined Sewer B Storm Drain Pipe. 12 Inch SDR 35 PVC
<br />LF
<br />281
<br />$13i00
<br />,$17!)1i.00
<br />.$10423
<br />$28.170.2;
<br />$i 5110
<br />.521.075.08
<br />$110.00
<br />$16.110.(1(1
<br />$60.00
<br />$16.8648
<br />7g
<br />Combined Sower Pipe. 8 Inch SDR 26 PVC
<br />LF
<br />187
<br />$19n.00
<br />$15,51400
<br />.$4 i.00
<br />S15S9i.0
<br />$1'_(1011
<br />$22.440.08
<br />5120.00
<br />$22:1411.00
<br />Si 17.00
<br />$96.67900
<br />18
<br />Combined Sewer Pipe a Slorm Drain Pipe. 8 Inch SDR .35 PVC
<br />LF
<br />344
<br />.$118.00
<br />- $37,44(1.0(1
<br />$9_'0(1
<br />$11,643.(10
<br />5120.00
<br />$41,280.00
<br />$110,(1(1
<br />$44,72000
<br />540.00
<br />511,760.00
<br />11
<br />Combined Sower Pipe, 30 Inch SDR 17 HDPE
<br />LF
<br />548
<br />$280.00
<br />$153.440.0(
<br />.$142.43
<br />$147,662,6(1
<br />$238110
<br />$137.000.00
<br />$100.00
<br />$164.400.00
<br />5324,00
<br />$247.152.00
<br />_
<br />Combined Sower Pipe, 24 Inch SDR 17 HOPE
<br />LF
<br />727
<br />$24(10(1
<br />S174,488.(18
<br />$116.80
<br />$9X,972.00
<br />S200.00
<br />5145,40000
<br />SI50.80
<br />5109.0.10,00
<br />5444.00
<br />5322,748.80
<br />it
<br />Combined Sewer Pipe. 24 Inch SOR 17 HOPE. Ow2+er Furnished
<br />LF
<br />219
<br />$2(0)08
<br />$43,900110
<br />563.00
<br />$Ii.797.00
<br />$125.80
<br />$27.173.00
<br />$75.00
<br />S16A23.00
<br />$430.00
<br />SIy170..00
<br />34
<br />Comb i -I Sewor Pipe, 12 Inch SOR 17 HDPE
<br />LF
<br />82
<br />$200.00
<br />$16,400.80
<br />540.00
<br />$6,3600(1
<br />$164(1(1
<br />S13.120.00
<br />S100.00
<br />$8.2110,00
<br />$150,00
<br />$1 2.10(18
<br />Combined Sewer Pipe, 12 Inch Class 5301
<br />LF
<br />35
<br />5110.08
<br />5.5,45(,(10
<br />5148.00
<br />$11.540.110
<br />$180.00
<br />X5,250.(
<br />$130,(1(7
<br />S3.2i808
<br />$1(01,00
<br />51,500,00
<br />,16
<br />X -Ha" Coated Steel Casing, 36 Inch. Installed by AugerBore
<br />LF
<br />391
<br />$1,10(1.00
<br />$304,100.00
<br />$740.00
<br />$231_340.0
<br />,$725.0(1
<br />,$281,473.00
<br />X850.00
<br />$.112.35000
<br />$516.80
<br />5201.736.00
<br />17
<br />X -H ... y Steel C.sing, 30 Inch. Installed by Auger Bur.
<br />LF
<br />397
<br />$1,180,00
<br />S436,700.00
<br />$62(1.6(1
<br />$248,7(,0.2n
<br />5650.00
<br />$254.05400
<br />$40400
<br />$317,6(10.11(1
<br />.$58X10
<br />$201,676.8(1
<br />1S
<br />SU+er64e 20 Steel Canny, 20 Inch. Insmnerl by Auger Bnr.
<br />LF
<br />42
<br />$800.011
<br />$15,600.80
<br />$1.2_41,00
<br />$5:,2(16,0(1
<br />X123.00
<br />.$18,33400
<br />51,000.00
<br />$42.000.00
<br />$65700
<br />$_27..i94.00
<br />1,)
<br />Fabricaled 36' SDR 17 HDPE Elbow
<br />LS
<br />1
<br />$16.004(x)
<br />516,000,00
<br />$4,140.00
<br />$4.140.08
<br />$13.000.0)
<br />.$15,00000
<br />53.380.0)
<br />5.1.300.00
<br />$6.000.00
<br />$6,(10400
<br />4
<br />Temporary Connection. CSMH 09 to Existing CSMH C9
<br />LS
<br />1
<br />56.000,00
<br />$6,000.00
<br />$1 1.070,00
<br />$11.070.00
<br />$24800.00
<br />52.000.00
<br />$24000,00
<br />$20,000.80
<br />514000.00
<br />518.000.00
<br />41
<br />Connection to 14' Force Main
<br />LS
<br />1
<br />550.00800
<br />$50.000.00
<br />$41.000.00
<br />$411100.00
<br />$55.080.00
<br />$53.000.00
<br />$60.000.00
<br />$60.000.80
<br />$20.000.00
<br />$20,000.00
<br />42
<br />Connection to KlnlboiTy Clark Olnfall
<br />LS
<br />1
<br />823,000.00
<br />$23.000.00
<br />.$26.424.00
<br />$2+.429.00
<br />S531100.00
<br />533,000.00
<br />$60.000.00
<br />560.000.00
<br />$20,(1(10.00
<br />S20.000AXl
<br />41
<br />EEd.clrical Manlwle
<br />EA
<br />3
<br />.513,00400
<br />$43.000.00
<br />$4.13000
<br />$12,430.00
<br />$4.100.00
<br />$13,508,08
<br />58.500.00
<br />X25.500.00
<br />1W.300.0)
<br />812}908.00
<br />,1,4 Conduks
<br />LS
<br />I
<br />$18.88(1.(18
<br />$10.0o0.o0
<br />(1700(1.00
<br />S37,0o0.08
<br />$50.800.00
<br />.$50.0(18.00
<br />530.000.00
<br />530.000.00
<br />523.(100.01)
<br />S2S.0O(1911
<br />45
<br />Site Sewer Connection
<br />;. EA
<br />30
<br />S2.300.00
<br />$73,004(70
<br />51950.00
<br />538,30000
<br />$2.2i0.00
<br />$67.300.00
<br />$2.000,00
<br />$60.000.00
<br />S1.M01.00
<br />81140(18.(18
<br />.16
<br />Erosion Control
<br />LS
<br />1
<br />515,0081111
<br />$13.00 no
<br />$93,230.00
<br />$51,230.80
<br />$:0000.80
<br />$20.(0)(.00
<br />$20.000.00
<br />$20,000.00
<br />53.000.00
<br />$30(1(1.08
<br />47
<br />Topsoil, Type
<br />CS'
<br />170
<br />S40TIO
<br />$6.500.00
<br />$43110
<br />S7.650110
<br />$4500
<br />$7.650,00
<br />$4400
<br />$6.500.00
<br />51.08
<br />$310.80
<br />4g
<br />Hym.-ding
<br />SV
<br />270
<br />53.00
<br />$410.00
<br />$100
<br />$510.00
<br />54.80
<br />51.080.0
<br />$3.30
<br />$1.48300
<br />$8,08
<br />$2_.160.(10
<br />4.)
<br />Mnnnmem Case
<br />EA
<br />1
<br />560.00
<br />$68000
<br />$1'00.110
<br />S1.200.0fl
<br />8600110
<br />$600.00
<br />$500.118
<br />$580.00
<br />5.100.00
<br />S100.0n
<br />5(I
<br />Connote Sidewalk
<br />SV
<br />190
<br />.$60.00
<br />$11.400.00
<br />$32.(1(1
<br />S9_1980101
<br />$35,00
<br />$18.450.00
<br />$108.00
<br />519000.110
<br />540,00
<br />S7.680.00
<br />31
<br />Concrele Curb
<br />LF
<br />300
<br />524.00
<br />$7.200.00
<br />$1'00
<br />$9.600.08
<br />$14.00
<br />.$11.400.00
<br />$35.00
<br />$16.500.00
<br />$20.00
<br />$6.800.0(1
<br />,.?
<br />Curb Ramp. Type C or O
<br />EA
<br />2
<br />$1.1(1(1.80
<br />$2.600.00
<br />$1.70000
<br />.$1,40000
<br />$1700.80
<br />.$1.4(10.(10
<br />$2.40400
<br />X3,60408
<br />$511400
<br />$1.60800
<br />,1
<br />C,u.h.d Surfacing Top Course -
<br />TN
<br />400
<br />%214101
<br />.$11.200.00
<br />524.00
<br />$9.600.00
<br />52300
<br />510.000.00
<br />$21.00
<br />$8,400,00
<br />X2000
<br />$4.0040()
<br />i4
<br />Crnc11-1 Snrfac'Tt 8... Conrn.
<br />TN
<br />3.700
<br />$24,00
<br />$101.68000
<br />$22.i0
<br />$41.758011
<br />.$20.00
<br />$741)(10.00
<br />$19,30
<br />$72,130.(1(1
<br />$2(1.(1(1
<br />X74000.(10
<br />Giavel Borrow
<br />TN
<br />15,000
<br />519.00
<br />$270.000.01
<br />SI_7.75
<br />$191.25400
<br />$I i.00
<br />5225.00.00
<br />$15.00
<br />$22$.000.11()
<br />51.30
<br />$22.500.00
<br />i6
<br />Foun ion Material C1... A
<br />TN
<br />500
<br />$24.00
<br />$14.00411(7
<br />$20.00
<br />$10.00).00
<br />$23/10
<br />$12.508.00
<br />$20.(1(1
<br />$10.(1(10.00
<br />$15.00
<br />S7.5(1401
<br />57
<br />Force Aramnl Work
<br />LS
<br />,
<br />$100.000.00
<br />.X100.000.00
<br />$100.000.00
<br />5100.000.00
<br />$100.080.(2)
<br />$180.000.00
<br />$100.0)0.01
<br />$100.000.00
<br />5100.000.00
<br />5100,00000
<br />3S
<br />CSMH 22. Type 2. 72 Inch 0..n+.to,
<br />LS
<br />1
<br />$14.008.00
<br />514:000.(0)
<br />S 18 900.00
<br />$14!)00.(10
<br />S 15.000,00
<br />$15.000.00
<br />8101)0o.00
<br />$1401(1.00
<br />512.000.00
<br />$12.00100
<br />IC tract Totals: 51,415,245,00 I $2,614,900,05 I 52,797,995.00 I $2.4147.745.00 I $2.489.817.00 J
<br />Page 1 of 3
<br />
|