|
COST DISTRIBUTION SPREADSHEET
<br />
<br /> 'i PRE-ASSESSMENT
<br /> JO6 NAME: 3rdl4th CONNECTOR
<br /> DESCRIPTION:
<br /> JOB #:3827
<br /> CP 'RACY:
<br /> B`,. dVILLER
<br /> CK: STEVE GALLUP
<br /> Bid Schell.
<br /> Item Description QTY Unit Unit Cost .Total Paving Concrete WW Lateral WW Service Direct MWMC City WW City Scape City Illum. City Storm City
<br />Pave Total
<br /> 100 TREE REMOVAL 11 EACH $ 265.00 $ 2,915.00 $ 2,915.00 $ 2,915.00
<br /> 110 CATCH BASIN, REMOVE EXISTING 4 EACH $ 55.00 $ 220.00 $ 220.00 $ 220.00
<br /> 120 AREA DRAIN, CONCRETE 1 EACH $ 750.00 $ 750.00 $ 750.00 $ 750.00
<br /> 130 CULVERT, REMOVE EXISTING 305 LIN FT $ 4.00 $ 1,220.00 $ 1,220.00 $ 1,220.00
<br /> 140 REM EXISTING STREET AND FEATURES 1 LS $ 3,139.00 $ 3,139.00 $ 3,139.00 $ 3,139.00
<br /> 150 CLEARING AND GRUBBING 1 LS $ 630.00 $ 630.00 $ 630.00 $ 630.00
<br /> 160 GENERAL EXCAVATION 5,978 CUBIC YARD $ 6.60 $ 39,454.80 $ 39,454.80 $ 39,454.80
<br /> 170 8" SUBGRADE STABILIZATION 100 SQUARE YARD $ 12.00 $ 1,200.00 $ 1,200.00 $ 1,200.00
<br /> 180 SUBGRADE GEOTEXTILE 7,734 SQUARE YARD $ 1.00 $ 7,734.00 $ 7,734.00 $ 7,734.00
<br /> 190 CONTAMINATED SOIL DISPOSAL 50 CUBIC YARD $ 28.00 $ 1,400.00 $ 1,400.00 $ 1,400.00
<br /> 200 6" PVC PIPE SEWER 127 LIN FT $ 36.65 $ 4,654.55 $ 4,654.55 $ 4,654.55 ~
<br /> 210 8" PVC PIPE SEWER 511 LIN FT $ 42.55 $ 21,743.05 $ 21,743.05 $ 21,743.05
<br /> 220 6" PVC PIPE STORM 32 LIN FT $ 25.00 $ 800.00 $ 800.00 $ 800.00
<br /> 230 10" PVC PIPE STORM 1,188 LIN FT $ 28.00 $ 33,264.00 $ 33,264.00 $ 33,264.00
<br /> 240 12" PVC PIPE STORM 972 LIN FT $ 29.00 $ 28,188.00 $ 28,188.00 $ 28,188.00
<br /> 250 12" RCCP PIPE STORM 749 LIN FT $ 32.60 $ 24,417.40 $ 24,417.40 $ 24,417.40
<br /> 260 24" PVC PIPE STORM 49 LIN FT $ 56.25 $ 2,756.25 $ 2,756.25 $ 2,756.25 I
<br /> 270 TV INSPECTION - 3,547 LIN FT $ 1.00 $ 3,547.00 $ 3,547.00 $ 3,547.00
<br /> 280 CONCRETE SANITARY SEWER MANHOLE 42" 3 EACH $ 2,250.OO $ 6,750.00 $ 6,750.00 $ 6,750.00
<br /> 290 CONCRETE STORM MANHOLE 42" 6 EACH $ 2;150.00 $ 12,900.00 $ 12,900.00 $ 12,900 00
<br /> 300 CONCRETE INLETS, TYPE 4A 17 EACH $ 969.00 $ 16,473.00 $ 16,473.00 $ 16,473.00
<br /> 310 CATCH BASIN, STD W! BIKE PRF GRATE 1 EACH $ 1,068.00 $ 1,068.00 $ 1,068.00 $ 1,068.00
<br /> 320 3K BAYSAVER SEPARATION SYSTEM 2 EACH $ 28,025.00 $ 56,050.00 $ 56,050.00 $ 56,050.00
<br /> -Z30 MINOR ADJUSTMENT OF MANHOLE 20 EACH $ 250.00 $ 5,000.00. $ 5,000.00 $ 5,000.00
<br /> MINOR ADJUSTMENT OF MWMC MANHOLE 1 EACH $ 400.00 $ 400.00 $ 400.00
<br /> 050 ABANDON MWMCMANHOLE WITH CLSM 1 LS $ 2,000.00 $ 2,000.00 $ 400.00
<br /> $ z,ooo.oo $ 2,000.00
<br /> 360 CONNECTION TO EXISTING STUB 1 EACH $ 250.00 $ 250.00 $ 250.00 $ 250.00
<br /> 370 CONNECTION TO EXISTING STORM PIPE 4 EACH $ 320.00 $ 1,280.00 $ 1,280.00 $ 1,280.00
<br /> 380 CONNECTION TO EXISTING STRUCTURE STORM 2 EACH $ 630.00 $ 1,260.00 $ 1,260.00 $ 1,260.00
<br /> 390 ABANDON EXISTING PIPE IN PLACE 100 LIN FT $ 5.00 $ 500.00 $ 500.00 $ 500.00
<br /> 400 DRAIN CONNECTION TO WEEPHOLES 9 EACH $ 45.00 $ 405.00 405.00 $ 405.00
<br /> 410 BASE AGGREGATE 2200 TON $ 12.50 $ 27,500.00 $ 27,500.00 $ 27,500.00
<br /> 420 LEVEL 2,1/2" DENSE GRADED HMAC 70 TON $ 112.00 $ 7,840.00 $ 7,840.00 $ 7,840.00
<br /> 430 LEVEL 2, 314" DENSE GRADED HMAC 130 TON $ 85.00 $ .11,050.00 $ 5,525.00 $ 5,525.00 $ 11,050.00
<br /> 440 PLAIN CONCRETE, UNDOWELLED, 7"THICK 4364 SQUARE FOOT $ 5.20 $ 22,692.80 $ 22,692.80 $ 22,692.80
<br /> 450 PLAIN CONCRETE, DOWELLED, 9"THICK 66504 SQUARE FOOT $ 3.88 $ 258,035.52 $ 93,448.38 $164,587.14 $ 258,035.52
<br /> 460 PLAIN CONCRETE, RED BRICK COLORED, DOWELLED, 9" THI 1532 SQUARE FOOT $ 10.43 $ 15,978.76 $ 2,152.70 $ 13,826.06 $ 15,978.76
<br /> 470 PLAIN CONCRETE, MESA BUFF COLORED, DOWELLED, 9" TH 2519 SQUARE FOOT $ 9.76 $ 24,585.44 $ 3,539.58 $ 21,045.86 $ 24,585.44
<br /> I
<br /> 480 STANDARD CONCRETE CURB AND GUTTER 4685 LIN FT $ 7.25 $ 33,966.25 $ 33,966.25 $ 33,966.25
<br /> 490 CONCRETE CURB AND REVERSED GUTTER 847 LIN FT $ 9.33 $ 7,902.51 $ 7,902.51 $ 7,902.51
<br /> 500 STANDARD CONCRETE CURB 100 LIN FT $ 21.44 $ 2,144.00 $ 2,144.00 $ 2,144.00
<br /> 510 CONCRETE WALK, 4"THICK 18896 SQUARE FOOT $ 2.80 $ 52,908.80 $ 52,908.80 $ 52,908.80
<br /> 520 CONCRETE, STAMPED, MESA BUFF COLORED, 4"THICK 240 SQUARE FOOT $ 13.80 $ 3,312.00 $ 3,312.00 $ 3,312.00
<br /> 530 ADATEXTURING 136 SQUARE FOOT $ 25.00 $ 3,400.00 $ 3,400.00 $ 3,400.00
<br /> 540 REM OF EXISTING PAVEMENT MARKINGS 1 LS $ 400.00 $ 400.00 $ 400.00 $ 400.00
<br /> 550 SAWCUTTING 500 LIN FT $ 1.50 $ 750.00 $ 750.00 $ 750.00
<br /> 560 PAVEMENT LEGEND, TYPE A-2: BIKE LANE SYMBOL 6 EACH $ 95.00 $ 570.00 $ 570.00 $ 570.00
<br /> 570 PAVEMENT LEGEND, TYPE A-2: "STOP" 1 EACH $ 130.00 $ 130.00 $ 130.00 $ 130.00
<br /> 580 PAVEMENT LINE, TYPE A-2 20 SQUARE FOOT $ 5.00 $ 100.00 $ 100.00 $ 100.00
<br /> 590 THERMOPLASTIC, NON-PROFILE, 90 MILS, SPRAYED 1 LS $ 9,100.00 $ 9,100.00 $ 9,100.00 $ 9,100.00
<br /> 600 REMOVE AND REINSTALL EXISTING SIGNS 1 LS $ 1,550.00 $ 1,550.00 $ 1,550.00 $ 1,550.00
<br /> 610 MISC SIGNS IN PLACE 1 LS $ 3,000.00 $ 3,000.00 $ 3,000.00 $ 3,000.00
<br /> 620 STREET LIGHTS, COMPLETE 1 LS $ 91,270.00 $ 91,270.00 $ 91,270.00 $ 91,270.00
<br /> X30 PERMANENT SEEDING AND MULCHING 0.75 ACRE $ 1,350.00 $ 1,012.50 $ 1,012.50 $ 1,012.50
<br /> 7 TOP SOIL 1000 CUBIC YARD $ 20.00 $ 20,000.00 $ 20,000.00 $ 20,000.00
<br /> X00 DECIDUOUS TREE 8' HT. 1 EACH $ 115.00 $ 115.00 $ 115.00 $ 115.00
<br /> 660 DECIDUOUS TREE 1-1/2" CALIPER 26 EACH $ 135.00 $ 3,510.00 $ 3,510.00 $ 3,510.00
<br /> 670 SHRUBS 2 GAL 105 EACH $ 12.00 $ 1,260.00 $ 1,260.00 $ 1,260.00
<br /> 680 SHRUBS 1 GAL 72 EACH $ 10.00 $ 720.00 $ 720.00 $ 720.00
<br /> 690 PERENNIALS 1 GAL 135 EACH $ 7.00 $ 945.00 $ ' 945.00 $ 945.00
<br /> 700 BULBS 1 LS $ 3,250.00 $ 3,250.00 $ 3,250.00 $ 3,250.00
<br />
<br />
|