|
1311) •rABULAT•ION
<br />Se vo- System Replacement F. Schedule. A
<br />\W,n.# UP 3300-
<br />Dore :=) 8;5/2008
<br />W
<br />. Prepared BY: William Ban-eit
<br />/'nn: /)ore I'nigl, /'I»jec•7 lalgineer
<br />I'r1:M
<br />I1'1:;,\4DEN'RIP1 ON
<br />UNIT
<br />OUANTIT
<br />ENGINEER'S GSI'IMA•rE
<br />UNIT TOTAL
<br />PRIUrd AMOUNT
<br />liunm Construction
<br />LINI1 TOTAL
<br />PRICE_ AMOUNT
<br />Mid Mounwin Contractors
<br />UNIT TOTAL.
<br />PRICE AMOUNT
<br />Gary Mci lino Construction
<br />UNIT TOTAL
<br />PRICE AMOUNT
<br />Granife NSW (Wilder)
<br />UNI'r TOTAL.
<br />fRICF AMOUNT
<br />I
<br />Mobilization
<br />LS
<br />l
<br />$173.000.00
<br />$175.000.
<br />5292.800.00
<br />$292.501.(0
<br />5300.000.01
<br />$100,00000
<br />S.300.0)(1.00
<br />S11On.000.00
<br />1310.000.00
<br />S310.00100
<br />_
<br />T,.fk Control Let..
<br />HR
<br />1,800
<br />540.00
<br />$72.000.00
<br />$40.00
<br />$72.000.00
<br />$40.110
<br />$72.000.00
<br />$4500
<br />$.91,000.00
<br />545.0
<br />$51,000.00
<br />Maintenance and Protection of Trak.
<br />LS
<br />1
<br />$20,0(01.0(1
<br />120,!X14!
<br />$50,00)00
<br />$i0,000.191
<br />$6.1(9),0(1
<br />$6.500.00
<br />$5.(100.00
<br />E3.000M
<br />525,0(10.1(1
<br />525.000.011
<br />.,
<br />:I
<br />S.wcul P -n-1
<br />LF
<br />4.300
<br />$2.30
<br />$10.750.00
<br />$1.00
<br />$I2.900.00
<br />52.25
<br />$9.675.00
<br />$IO0
<br />$4.100.00
<br />S2.00
<br />$5.600.00
<br />.
<br />Sawr:ulPavemenl,Additional 1'Thickness
<br />LF
<br />3.100
<br />$450
<br />51.5511.01
<br />$0.50
<br />51.550.0
<br />50.40
<br />St.240.00
<br />$0.20
<br />S6_'01)0
<br />SO.30
<br />11.310.011
<br />I,
<br />Street Cleanlnq and Sweeping
<br />LS
<br />1
<br />$14.0!1000
<br />114,000.(X1
<br />.$3(1.(XI(l.Oq
<br />$30.000.0(
<br />$10091.01
<br />510.00000
<br />.$40000.00
<br />.$40.000.00
<br />525,000.00
<br />1_'5.000.00
<br />-
<br />Cnmrot Density Fill
<br />CY
<br />350
<br />515000
<br />$21,5(91.011
<br />51(1(1.00
<br />113,000.00
<br />5165.0)
<br />524.730.00
<br />593.00
<br />519.250.00
<br />$14000
<br />$2 1.000,00
<br />5
<br />HMA CL 1/2' PG 64.22
<br />TN
<br />350
<br />$100.00
<br />$15,000.(9)
<br />$150.00
<br />$63.001,00
<br />5200.00
<br />$70.000.00
<br />$20).110
<br />$7(.(100.00
<br />$110.00
<br />.$43,500.00
<br />g
<br />AsphaftTreated Be"
<br />TN
<br />150
<br />5100.00
<br />$ I i.000.00
<br />515400
<br />$27,(104(10
<br />$200.00
<br />510.000.00
<br />5130.00
<br />522,500.00
<br />$17_3.00
<br />$15.750.0(
<br />10
<br />Pawtmera Patch (Temp)
<br />TN
<br />300
<br />.5110.00
<br />$.11.OM.00
<br />1100.00
<br />$30.000.00
<br />MOM
<br />56(1.00(1.00
<br />$130.00
<br />$45.000.00
<br />5113.00
<br />540,300.00
<br />II
<br />CSMH F12, Type I. OO Inch Dianmter
<br />LS
<br />1
<br />517.000.(1(1
<br />$17.000.0
<br />$15.0110.00
<br />S35.000.00
<br />1113.00(.011
<br />515,000.00
<br />$35.000.0(1
<br />$15,(X1(.00
<br />$110.000.00
<br />$1(1.1101.00
<br />12
<br />CSMH O I, Type 160 Inch Ol.nlael'
<br />LS
<br />1
<br />$11.00400
<br />SI 1.(X10.0(1
<br />$20.000.00
<br />$20.0100111
<br />SI i.000.00
<br />$13.0110.00
<br />$19.00400
<br />$19,000.00
<br />$12.01`1.00
<br />S12.000.0013
<br />CSMH FO, Type 160Inch Diam.lar
<br />LS
<br />1
<br />514.000.00
<br />$14.000.00
<br />$20,000.00
<br />S20.000.00
<br />S14.000.00
<br />$14,000.00
<br />$19.000.00
<br />$19,000.00
<br />$14,000.00
<br />514,000.00
<br />14
<br />CSMH F5. Type 160Inch Diameter
<br />LS
<br />1
<br />515.(8x).00
<br />$13.000.00
<br />$15.000.00.
<br />$33.00(1.91
<br />110.000.00
<br />510,000.00
<br />.411.000.00
<br />$33,000.00
<br />$11.00(701)
<br />531.001.0
<br />13
<br />CSMH 02. Type 1, 54 Inch Oiamnlor
<br />LS
<br />1
<br />$1,000.00
<br />57,000.00
<br />56.000.00
<br />$6,0(10.(X1
<br />11(.001(X1
<br />$10-.(100.00
<br />513 000).(1()
<br />.S 13,000.111
<br />S 1 1.000.00
<br />$11,600.00
<br />1(,
<br />CSMH 03, Type 1, 48 Inch Diameter
<br />LS
<br />1
<br />$6.00,10•(X0
<br />S(000.00
<br />$4.000.00
<br />$4.000.00
<br />$5.50000
<br />55.500.00
<br />$7.000.00
<br />$7,000.00
<br />$7,300.00
<br />$7.50(1()0
<br />17
<br />CSMH 08. Type 3, 90 Inch Out so,
<br />LS
<br />1
<br />S26.000.00
<br />$26,(X)0.01
<br />UAW) 00
<br />56000001'
<br />.545.000.00
<br />149,01(1.(10
<br />$5(1.0000(1
<br />55000000
<br />564000(1(1
<br />$60,000.00
<br />I S
<br />CSMH 09. Type 2. 72 Inch Diameter
<br />LS
<br />1
<br />,$14,000.00
<br />$ 4.000.00
<br />S 10.000.00
<br />$10.00(1.0(
<br />$12.11(1(100
<br />$12.000.00
<br />$14.000.00
<br />$ 4,)(1110()
<br />S 10.000.00
<br />$10,00x1.00
<br />I7
<br />CSMH 10. Type I. 48 Inch Diameter
<br />LS
<br />1
<br />$6,00000
<br />$600X0.00
<br />$5.001.00
<br />$5,00401
<br />$5.500.11(1
<br />$8.500.00
<br />$5,000.00
<br />58,000.00
<br />S1200000
<br />$12.000.00
<br />20
<br />CSMH. Typo 3. 72 Inch Diameter, Constructed within Embankment
<br />EA
<br />4
<br />SI 1.000.00
<br />$44,000.nn
<br />$7.000.00
<br />528.000
<br />.$9.500.00
<br />115,00(.0)
<br />$90(1(1.(1(1
<br />$36.0110.00
<br />S7,506.00
<br />S10.000.00
<br />21
<br />Ce,rrate Intel
<br />EA
<br />3
<br />52,0011.01
<br />$6,00(1.p0
<br />$1.50400
<br />S4.i01.(XI
<br />$1._'0.01
<br />$3,60400
<br />$1.211400
<br />111.6011.00
<br />$1.501.110
<br />$45(1(100
<br />__
<br />Catch Basin Type 8 wilt, Gas Trap
<br />EA
<br />12
<br />$2400,01)
<br />S28.800.1710
<br />11.$)70.00
<br />S2 1.600.00
<br />S1.55000
<br />$22'00.00
<br />$1,50000
<br />$_11.00.01
<br />13,100.00
<br />$17.20000
<br />Trench Excavation Solely System
<br />LS
<br />1
<br />590,0)0.1X)
<br />$91),000.
<br />$250,000.00
<br />S25000(1.(10
<br />$7:,000.110
<br />$72.000.00
<br />.53.00400
<br />13001).nn
<br />$40.00400
<br />1-1O.000.o 1
<br />_
<br />24
<br />Surveying
<br />LS
<br />1
<br />120,010,00
<br />S-20,)01.(
<br />53(1,010.0(/
<br />$30.01(1.(10
<br />$1:.'300.011
<br />$12.300.00
<br />57,(10(0)0
<br />$7.()(1000
<br />.1.10.01(111(1
<br />110.0(100!1
<br />Combin.d Sawar Pipe, Sri Inch PS -46 PVC
<br />LF
<br />212
<br />$25400
<br />$59,36!1.(10
<br />S200.00
<br />$42.40(1.(11
<br />$2'10,(10
<br />$61.45400
<br />5200.00
<br />$41:111(1.0
<br />.$420.00
<br />$5'),I4o.o(I
<br />2(,
<br />Combined Sewer Pip., 24 Inch PS -115 PVC
<br />LF
<br />420
<br />$.10400
<br />$126.101.!)(
<br />S260.00
<br />5109.200.0)
<br />53i0.00
<br />S147,000,00
<br />$25400
<br />.$)(13,00400
<br />14X0.0(1$201.600.00
<br />27
<br />Combined Sewer Pipa, 2.4 Inch PS -46 PVC
<br />LF
<br />186
<br />S200.00
<br />537,200.01
<br />S241.00
<br />$44.640,00
<br />5385(10
<br />S71.(, 111(9)
<br />S200.00
<br />$17,2(1(1(10
<br />554000
<br />1100,440.00
<br />29
<br />Combined Sawn, B Storm Orlin Pipe. 12 Inch SDR 35 PVC
<br />LF
<br />281
<br />$133,00
<br />.S17}),1$(X1
<br />$110,0(1
<br />$36.5010(1
<br />5200.01
<br />556,20400
<br />$50.00
<br />$14,0$0,00
<br />5.3000
<br />$14.0.10.00
<br />119
<br />Combined Sewer Pipe, 81nch SDR 28 PVC
<br />LF
<br />187
<br />$19400
<br />$35.530.00
<br />$123,00
<br />$23.375,0
<br />$183.00
<br />534,595.00
<br />$10.01
<br />$56.1(10.(10
<br />5140.00
<br />5261150.00
<br />311
<br />Combined Sewer Pipe 6 Storm Drain Pipe. 8 Inch SDR 35 PVC
<br />LF
<br />344
<br />S110.00
<br />$37.344 00
<br />$120. (111
<br />$41.280.00
<br />S 115.00
<br />$46,440.00
<br />$140.00
<br />$45,16!1 00
<br />516000
<br />$55.040.01
<br />11
<br />Combined Sawar Pipe. 30 Inch SOR 17 HDPE
<br />LF
<br />548
<br />$250.00
<br />$153.440.00
<br />$100.01
<br />$164400,00
<br />5375.01
<br />$203,50000
<br />$440,00
<br />$241,120.00
<br />5320.00
<br />$173,16(1.11(1
<br />12
<br />Combined S.wer Pipe, 24 Inch SOR 17 HOPE
<br />LF
<br />727
<br />5240.00
<br />5174.410.00
<br />5183.00
<br />S 13-3,493.00
<br />$200.00
<br />$145,400010
<br />5150.00
<br />SI N).M1000
<br />5160.011
<br />1116.120.00
<br />3 3
<br />Combined Sew.r Pipe. 24 Inch SDR 17 HOPE. Owner Furnish.d
<br />LF
<br />219
<br />$201.00
<br />$0.800.00
<br />S7n.00
<br />S I i.1111,00
<br />59300
<br />$19,615,00
<br />S wo'o0
<br />541.610.0(
<br />$71,01
<br />$13!987,0()
<br />34
<br />Combined Sewer Pipe. 12 Inch SOR 17 HOPE
<br />LF
<br />82Sl_b000
<br />$16.40(1.0(
<br />$173.001
<br />$14.35400
<br />SIX3.00
<br />$13.170.110
<br />$224110
<br />$18,040.00
<br />$128.0)
<br />S11)A96.11(
<br />Combined Sewer Pipe, 12 Inch Class 53 D1
<br />LF
<br />35
<br />S110.00
<br />51,850.
<br />5175.00
<br />56.123.00
<br />5200.01
<br />37,()()O.00
<br />$160.00
<br />$3,600.00
<br />$110,00
<br />$4,530,00
<br />36
<br />X -Heavy Coated Steal Casktg, aft Inch. Installed by Auger Bore
<br />LF
<br />391
<br />S 000.00
<br />$305.100.00
<br />$7(0.0(1
<br />S273.7nn.00
<br />5950.00
<br />5332,150.00
<br />$600.00
<br />$214.600.00
<br />$7,10.00
<br />5304'950.0
<br />37
<br />X -Heavy Steal Casing. 30 Inch. Installed by Auger Bar.
<br />LF
<br />397
<br />.51,100.00
<br />1416.700.00
<br />$600.01
<br />$239,200,00
<br />$813.60
<br />$1133$5.0
<br />S3$(Ior)
<br />$21.9.350.110
<br />$750,00
<br />$277,75(1.011
<br />115
<br />Schedule 20 Steel C-irx., 20 Inch, In.lall.d by Auger Bore
<br />LF
<br />42
<br />SSnn,O0
<br />111.6(11).
<br />SI,5O).01
<br />161,0(X1,(10
<br />575400
<br />131,500.0(1
<br />550).01
<br />531,6(1(1.0
<br />$1,41(1 (111
<br />&ru.7nn.no
<br />3g
<br />Fabrk;aied 36" SDR 17 HDPE Elbow
<br />LS
<br />1
<br />$16,000.00
<br />516.00.1
<br />51.000.04)
<br />S I 0.01110M
<br />$13.11(x1.0!1
<br />$15.000.0)
<br />516,0)0.00
<br />516.000.00
<br />$10.00000
<br />$10.00(00
<br />40
<br />T.mfxusry Connection, CSMH OB to Existing CSMH CO
<br />LS
<br />1
<br />$6.000,00
<br />S6.010.0
<br />$10.000.01)
<br />$ 10.000.00
<br />$33.1100.00
<br />$35.010.00
<br />$21,00(1.0(1
<br />521.()00.00
<br />14.100.00
<br />$4.100.00
<br />4I
<br />Connection to 14"Fin. 'ce Main
<br />LS
<br />1
<br />530.00401
<br />550.000.00
<br />$540(10.(10
<br />$50.000.01
<br />5411.010.00
<br />S40.(X)0.00
<br />54X.n00.O0
<br />$45.004()0
<br />$43.00000
<br />$4 i,000.00
<br />42
<br />Connection to Kimberly ClarkOullall
<br />LS
<br />1
<br />S23.000.00
<br />S25.000.0
<br />$15.000.00
<br />$15.000.0
<br />525000.00
<br />S25.000.00
<br />$40,000.00
<br />540.000.00
<br />$30.000.00
<br />$.30.000.0
<br />43
<br />Elertrical Manhole
<br />EA
<br />3
<br />$15.01(1.00
<br />S43.000.00
<br />$6,000.00
<br />$18.001.00
<br />".000.00
<br />$12.010.00
<br />$7.0)0.00
<br />S2 1.000.00
<br />$5;000.00
<br />513.000.00
<br />44
<br />Electrical Conduits
<br />LS
<br />t
<br />$10,000.01
<br />S10.000.00
<br />530.00400
<br />$5400000
<br />$63.000.00
<br />$63.000.00
<br />S50.000.00
<br />S80.000.00
<br />$34000.00
<br />$30.000.00
<br />4i
<br />Side So-, Conneclfon
<br />EA
<br />30
<br />$2,500.00
<br />$75,000.00
<br />$2.500.00
<br />S73.000.QO
<br />$2500.00
<br />$73,000.00
<br />$4.400.00
<br />5132.000.01
<br />53.600.00
<br />$108,000.00
<br />46
<br />Erosion Control
<br />LS
<br />1
<br />513.000.(x1
<br />S 15.000.00
<br />59.00400
<br />$50(x).(10
<br />$150(1110(1
<br />$15,0(10.(10
<br />$20.(10).(10
<br />.5110.00.00
<br />$60.00(1.0(1
<br />560.000.00
<br />47
<br />Top -N. Type
<br />CY
<br />AO
<br />$40.00
<br />SG,800.0
<br />51000
<br />S5. 100.00
<br />$4500
<br />$7.630.00
<br />$40.00
<br />S(3.500.00
<br />560.00
<br />SI0?00.00
<br />4g
<br />Hydrosinding
<br />SY
<br />270
<br />51.0)
<br />S810.00
<br />$400
<br />5),0110.01
<br />S500
<br />1135(1.0
<br />$6.00
<br />$1,62000
<br />56.00
<br />$1.620.00
<br />,p)
<br />Monument Case
<br />EA
<br />1
<br />$600.00
<br />$600.00
<br />$1,200.00
<br />S1.200.00
<br />S45(.00
<br />5450.00
<br />$604110
<br />$601.01
<br />$550.00
<br />$550.04)
<br />3O
<br />Connate Skl.walk
<br />SY
<br />190
<br />$6400
<br />$11400.00
<br />560.00
<br />$11.400.00
<br />56300
<br />$12.134(0
<br />$63.00
<br />512,330.00
<br />S123.00
<br />.$23.150.1X1
<br />31
<br />Concrete Curb
<br />LF
<br />300
<br />$24.00
<br />S7.200.00
<br />$411.00
<br />$12.(x)0.00
<br />$30.00
<br />S9,000.00
<br />5.10.00
<br />$9.000.00
<br />$70.00
<br />$21.(10(1.00
<br />Curh Ramp. Type C or D
<br />EA
<br />2
<br />$000.(10
<br />52.600.00
<br />$2.000.00
<br />$4.000.00
<br />$1,63(1.00
<br />$3,10(1.0)
<br />51.500.00
<br />$3.000.00
<br />$1,300.00
<br />$7.000.00
<br />.
<br />31,
<br />Cruah.d Sudacing Top Course
<br />TN
<br />400
<br />$23.00
<br />S11.200.00
<br />S15.00
<br />56.(x)0.110
<br />548.00
<br />S 19,200.00
<br />$30.00
<br />$12.000.00
<br />533.00
<br />$13.200.00
<br />54
<br />CiishedSurlacingBass Cnurse
<br />TN
<br />3,700
<br />$28.00
<br />$103.600.00
<br />$15.0)
<br />S35.30n.00
<br />$25.00
<br />5103,600,00
<br />$30.00
<br />$111.000.01
<br />$18.00
<br />$166,600.0
<br />Gravel Borrow
<br />TN
<br />15,000
<br />$18.00
<br />$270.000.00
<br />SIO.00
<br />$ 1 50.0m.00
<br />56.10
<br />$90.00400
<br />524.00
<br />5.160.000.00
<br />512.00
<br />$180.000.1
<br />36
<br />Foundation Material Class A
<br />TN
<br />500
<br />S28.00
<br />$14.000.00
<br />S10.00
<br />53.001.00
<br />$15.00
<br />$17.500.00
<br />S20.00
<br />$10,000,00
<br />$35.00
<br />517.501.01
<br />3 7
<br />Force Accounl Work
<br />LS
<br />1
<br />S 100.00 ,00
<br />S100.000.00
<br />S100.000.00
<br />5100.000.01
<br />$ I OO.000.00
<br />5100,000.
<br />$101.000.00
<br />S M0,000.00
<br />$100.0(X).00
<br />$100.000.00
<br />115
<br />CSMH 22, Type 2. 72 Inch Diameter
<br />LS
<br />1
<br />$14.000.00
<br />S14.000.00
<br />$20.000.00
<br />520.00).0(1
<br />S12.i00.On
<br />$12.50000
<br />$14,000.00
<br />SI4.000.00
<br />512_,000.00
<br />512001.00
<br />C'nntrnct Tnl.ls:
<br />$3.415.245.00
<br />$2.777,63$.00
<br />S3.069.7SO.00
<br />$3,099.M.00
<br />$3.154.113.00
<br />Page 2 of 3
<br />
|